The Discounted Cash Flow (DCF) valuation of Vilniaus Baldai AB (VBL1L.VS) is 24.99 EUR. With the latest stock price at 12.10 EUR, the upside of Vilniaus Baldai AB based on DCF is 106.6%.
Based on the latest price of 12.10 EUR and our DCF valuation, Vilniaus Baldai AB (VBL1L.VS) is a buy. buying VBL1L.VS stocks now will result in a potential gain of 106.6%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 9.4% | 7.8% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 18.39 - 36.63 | 24.99 |
| Upside | 52.0% - 202.7% | 106.6% |