I ran a DCF Valuation analysis on Nokia using different growth, WACC, and terminal value assumptions. The base case valuation came in well below the current market price, while the sensitivity matrix shows how much the fair value changes under different scenarios.
Are these growth and WACC assumptions too conservative? What are your views?
