The Discounted Cash Flow (DCF) valuation of WeSC AB (publ) (WESC.ST) is (51.96) SEK. With the latest stock price at 44.45 SEK, the upside of WeSC AB (publ) based on DCF is -216.9%.
Note: valuation result may not be accurate due to the company's negative earnings.
Range | Selected | |
WACC / Discount Rate | 4.7% - 6.5% | 5.6% |
Long-term Growth Rate | 3.0% - 4.4% | 3.7% |
Fair Price | (373.68) - (29.27) | (51.96) |
Upside | -940.7% - -165.8% | -216.9% |