DCF Valuation
AB Electrolux (publ) (ELRXF) DCF Valuation — Is ELRXF undervalued?
The estimated DCF fair value of one AB Electrolux (publ) (ELRXF) share is $12.53. Compared to the current market price of $2.41, the stock is undervalued by 419.9%.
DCF fair value
$12.53
Market price
$2.41
Upside / downside
+419.9%
Prefer the inverse question? See what growth rate the market is pricing into ELRXF →
AB Electrolux (publ) (ELRXF) DCF valuation FAQ
What is the DCF fair value of AB Electrolux (publ) (ELRXF)?
The discounted-cash-flow model estimates the intrinsic fair value of one AB Electrolux (publ) (ELRXF) share at $12.53, based on a 10-year projection of its cash flows converging to Damodaran industry averages.
Is AB Electrolux (publ) (ELRXF) overvalued or undervalued?
Against the current market price of $2.41, the DCF fair value of $12.53 implies ELRXF is undervalued by 419.9%.
How is the ELRXF DCF value calculated?
It is a 10-year discounted-cash-flow estimate built from AB Electrolux (publ)'s reported fundamentals, with terminal assumptions anchored to Damodaran NYU industry datasets. The market price refreshes daily; the DCF fair value updates when AB Electrolux (publ) files a new quarterly or annual report.
How this ELRXF valuation is built
The model projects ten years of AB Electrolux (publ)'s free cash flow to the firm and discounts each year at its own cost of capital. Rather than assuming today's growth and margins persist forever, a moat-scoring step — weighing AB Electrolux (publ)'s ROIC-versus-WACC spread, gross-margin trend, and reinvestment efficiency — decides how many years the business holds its edge before its economics mean-revert toward the Damodaran NYU benchmarks for its industry.
WACC is rebuilt each year from an unlevered-then-relevered beta and the company's evolving capital structure; terminal value uses the Gordon growth model with a reinvestment rate tied to the return earned on new capital (goodwill stripped out to reflect operating efficiency). Every assumption — growth, margins, tax, leverage, convergence timing — is editable, and running the full interactive model adds a 10,000-draw Monte Carlo simulation and WACC-versus-terminal-growth sensitivity heatmaps.
The market price refreshes daily; the DCF fair value updates when AB Electrolux (publ) files a new quarterly or annual report. For educational/informational purposes only — not investment advice. Last updated 2026-08-03.