The Discounted Cash Flow (DCF) valuation of Brisbane Broncos Ltd (BBL.AX) is 1.25 AUD. With the latest stock price at 0.93 AUD, the upside of Brisbane Broncos Ltd based on DCF is 34.0%.
Based on the latest price of 0.93 AUD and our DCF valuation, Brisbane Broncos Ltd (BBL.AX) is a buy. buying BBL.AX stocks now will result in a potential gain of 34.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 7.5% | 6.6% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 1.03 - 1.60 | 1.25 |
| Upside | 10.7% - 71.7% | 34.0% |