The Discounted Cash Flow (DCF) valuation of ZetaDisplay AB (ZETA.ST) is 19.16 ZetaDisplay. With the latest stock price at 27.00 ZetaDisplay, the upside of ZetaDisplay AB based on DCF is -28.8%.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 9.2% | 7.3% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 6.07 - 209.77 | 19.16 |
| Upside | -77.4% - 679.8% | -28.8% |