The Discounted Cash Flow (DCF) valuation of Waystream Holding AB (publ) (WAYS.ST) is 10.09 SEK. With the latest stock price at 17.38 SEK, the upside of Waystream Holding AB (publ) based on DCF is -41.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.1% - 8.0% | 6.6% |
| Long-term Growth Rate | 3.0% - 4.9% | 3.9% |
| Fair Price | 6.77 - 76.44 | 10.09 |
| Upside | -61.1% - 339.8% | -41.9% |