The Discounted Cash Flow (DCF) valuation of Aegean Airlines SA (AEGN.AT) is 16.85 EUR. With the latest stock price at 12.24 EUR, the upside of Aegean Airlines SA based on DCF is 37.7%.
Based on the latest price of 12.24 EUR and our DCF valuation, Aegean Airlines SA (AEGN.AT) is a buy. buying AEGN.AT stocks now will result in a potential gain of 37.7%.
| Range | Selected | |
| WACC / Discount Rate | 7.3% - 9.5% | 8.4% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 12.27 - 23.78 | 16.85 |
| Upside | 0.2% - 94.3% | 37.7% |