The Discounted Cash Flow (DCF) valuation of Adairs Ltd (ADH.AX) is 2.31 AUD. With the latest stock price at 1.29 AUD, the upside of Adairs Ltd based on DCF is 78.8%.
Based on the latest price of 1.29 AUD and our DCF valuation, Adairs Ltd (ADH.AX) is a buy. buying ADH.AX stocks now will result in a potential gain of 78.8%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 9.3% | 7.6% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 1.45 - 3.93 | 2.31 |
| Upside | 12.1% - 204.8% | 78.8% |