The Discounted Cash Flow (DCF) valuation of Unlimited Travel Group UTG AB (publ) (UTG.ST) is 34.48 SEK. With the latest stock price at 20.00 SEK, the upside of Unlimited Travel Group UTG AB (publ) based on DCF is 72.4%.
Based on the latest price of 20.00 SEK and our DCF valuation, Unlimited Travel Group UTG AB (publ) (UTG.ST) is a buy. buying UTG.ST stocks now will result in a potential gain of 72.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 8.6% | 7.4% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 28.10 - 44.83 | 34.48 |
| Upside | 40.5% - 124.2% | 72.4% |