The Discounted Cash Flow (DCF) valuation of Bavarian Nordic A/S (BAVA.CO) is 135.28 DKK. With the latest stock price at 173.00 DKK, the upside of Bavarian Nordic A/S based on DCF is -21.8%.
Based on the latest price of 173.00 DKK and our DCF valuation, Bavarian Nordic A/S (BAVA.CO) is a sell. selling BAVA.CO stocks now will result in a potential gain of 21.8%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 7.4% | 6.4% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 84.24 - 316.93 | 135.28 |
| Upside | -51.3% - 83.2% | -21.8% |