The Discounted Cash Flow (DCF) valuation of Unlimited Travel Group UTG AB (publ) (UTG.ST) is 30.05 SEK. With the latest stock price at 16.50 SEK, the upside of Unlimited Travel Group UTG AB (publ) based on DCF is 82.1%.
Based on the latest price of 16.50 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 82.1%.
| Range | Selected | |
| WACC / Discount Rate | 7.0% - 9.6% | 8.3% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 24.82 - 38.38 | 30.05 |
| Upside | 50.4% - 132.6% | 82.1% |