The Discounted Cash Flow (DCF) valuation of Unlimited Travel Group UTG AB (publ) (UTG.ST) is 11.31 SEK. With the latest stock price at 13.35 SEK, the upside of Unlimited Travel Group UTG AB (publ) based on DCF is -15.3%.
| Range | Selected | |
| WACC / Discount Rate | 4.0% - 6.7% | 5.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 10.55 - 15.11 | 11.31 |
| Upside | -20.9% - 13.2% | -15.3% |