The Discounted Cash Flow (DCF) valuation of Waystream Holding AB (publ) (WAYS.ST) is 13.77 SEK. With the latest stock price at 28.00 SEK, the upside of Waystream Holding AB (publ) based on DCF is -50.8%.
Based on the latest price of 28.00 SEK and our DCF valuation, Waystream Holding AB (publ) (WAYS.ST) is a sell. selling WAYS.ST stocks now will result in a potential gain of 50.8%.
| Range | Selected | |
| WACC / Discount Rate | 5.2% - 8.2% | 6.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 9.84 - 94.97 | 13.77 |
| Upside | -64.9% - 239.2% | -50.8% |