The Discounted Cash Flow (DCF) valuation of Vitrolife AB (VITR.ST) is (1,160.74) SEK. With the latest stock price at 216.00 SEK, the upside of Vitrolife AB based on DCF is -637.4%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 4.9% - 7.0% | 6.0% |
| Long-term Growth Rate | 3.0% - 4.7% | 3.8% |
| Fair Price | (9,525.88) - (636.85) | (1,160.74) |
| Upside | -4510.1% - -394.8% | -637.4% |