The Discounted Cash Flow (DCF) valuation of Afarak Group Plc (AFAGR.HE) is 0.09 EUR. With the latest stock price at 0.29 EUR, the upside of Afarak Group Plc based on DCF is -68.3%.

Is AFAGR.HE a buy or a sell?

Based on the latest price of 0.29 EUR and our DCF valuation, Afarak Group Plc (AFAGR.HE) is a sell. Selling AFAGR.HE stocks now will result in a potential gain of 68.3%.

	Range	Selected
WACC / Discount Rate	7.4% - 9.9%	8.7%
Long-term Growth Rate	2.5% - 4.5%	3.5%
Fair Price	0.06 - 0.17	0.09
Upside	-78.2% - -42.8%	-68.3%

0.29 EUR

Stock Price

0.09 EUR

Fair Price

REVENUE & EXPENSES

CAPEX

D&A

WORKING CAPITAL

TERMINAL VALUE

AFAGR.HE DCF Valuation: Revenue & Expenses Forecast

(EUR in millions)		Projections

	12-2024	12-2025	12-2026	12-2027	12-2028	12-2029

Revenue	129	136	139	145	148	151
% Growth	16%	6%	2%	5%	2%	2%

Cost of goods sold	(100)	(104)	(104)	(106)	(106)	(106)
% of Revenue	78%	76%	75%	73%	72%	70%

Selling, G&A expenses	(25)	(27)	(27)	(29)	(29)	(30)
% of Revenue	20%	20%	20%	20%	20%	20%

Research & Development	0	0	0	0	0	0
% of Revenue	0%	0%	0%	0%	0%	0%

Net interest & other expenses	(8)	(9)	(9)	(9)	(10)	(10)
% of Revenue	6%	6%	6%	6%	6%	6%

Tax expense	(2)	1	0	(0)	(0)	(1)
Tax rate	36%	16%	16%	16%	16%	16%

Net profit	(7)	(3)	(1)	1	2	4
% Margin	-6%	-2%	-1%	0%	2%	3%