The Discounted Cash Flow (DCF) valuation of W5 Solutions AB (publ) (W5.ST) is (21.22) SEK. With the latest stock price at 50.40 SEK, the upside of W5 Solutions AB (publ) based on DCF is -142.1%.
Based on the latest price of 50.40 SEK and our DCF valuation, W5 Solutions AB (publ) (W5.ST) is a sell. selling W5.ST stocks now will result in a potential gain of 142.1%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 9.1% | 7.6% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (47.18) - (16.23) | (21.22) |
| Upside | -193.6% - -132.2% | -142.1% |