The Discounted Cash Flow (DCF) valuation of Unlimited Travel Group UTG AB (publ) (UTG.ST) is 36.47 SEK. With the latest stock price at 17.30 SEK, the upside of Unlimited Travel Group UTG AB (publ) based on DCF is 110.8%.
Based on the latest price of 17.30 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 110.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 9.4% | 8.1% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 30.60 - 45.99 | 36.47 |
| Upside | 76.9% - 165.8% | 110.8% |