The Discounted Cash Flow (DCF) valuation of W5 Solutions AB (publ) (W5.ST) is (125.63) SEK. With the latest stock price at 44.95 SEK, the upside of W5 Solutions AB (publ) based on DCF is -379.5%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 4.8% - 8.0% | 6.4% |
| Long-term Growth Rate | 3.0% - 4.6% | 3.8% |
| Fair Price | (1,252.33) - (69.31) | (125.63) |
| Upside | -2886.1% - -254.2% | -379.5% |