The Discounted Cash Flow (DCF) valuation of Bastei Luebbe AG (BST.DE) is 14.63 EUR. With the latest stock price at 9.92 EUR, the upside of Bastei Luebbe AG based on DCF is 47.5%.
Based on the latest price of 9.92 EUR and our DCF valuation, Bastei Luebbe AG (BST.DE) is a buy. buying BST.DE stocks now will result in a potential gain of 47.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.0% - 6.7% | 5.8% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 12.04 - 19.00 | 14.63 |
| Upside | 21.4% - 91.6% | 47.5% |