The Discounted Cash Flow (DCF) valuation of Ad Pepper Media International NV (APM.DE) is 1.70 EUR. With the latest stock price at 2.66 EUR, the upside of Ad Pepper Media International NV based on DCF is -35.9%.
Based on the latest price of 2.66 EUR and our DCF valuation, Ad Pepper Media International NV (APM.DE) is a sell. selling APM.DE stocks now will result in a potential gain of 35.9%.
| Range | Selected | |
| WACC / Discount Rate | 4.6% - 6.7% | 5.7% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 1.37 - 4.30 | 1.70 |
| Upside | -48.3% - 61.6% | -35.9% |