The Discounted Cash Flow (DCF) valuation of AUB Group Ltd (AUB.AX) is 40.14 AUD. With the latest stock price at 34.07 AUD, the upside of AUB Group Ltd based on DCF is 17.8%.
Based on the latest price of 34.07 AUD and our DCF valuation, AUB Group Ltd (AUB.AX) is a buy. buying AUB.AX stocks now will result in a potential gain of 17.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 8.6% | 7.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 30.91 - 60.40 | 40.14 |
| Upside | -9.3% - 77.3% | 17.8% |