The Discounted Cash Flow (DCF) valuation of Aegean Airlines SA (AEGN.AT) is 16.90 EUR. With the latest stock price at 11.82 EUR, the upside of Aegean Airlines SA based on DCF is 43.0%.
Based on the latest price of 11.82 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 43.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 9.1% | 7.6% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 10.76 - 27.60 | 16.90 |
| Upside | -9.0% - 133.5% | 43.0% |