The Discounted Cash Flow (DCF) valuation of Borussia Dortmund GmbH & Co KGaA (BVB.DE) is 4.82 EUR. With the latest stock price at 3.33 EUR, the upside of Borussia Dortmund GmbH & Co KGaA based on DCF is 44.9%.
Based on the latest price of 3.33 EUR and our DCF valuation, Borussia Dortmund GmbH & Co KGaA (BVB.DE) is a buy. buying BVB.DE stocks now will result in a potential gain of 44.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.0% - 7.2% | 6.1% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 3.53 - 7.29 | 4.82 |
| Upside | 6.3% - 119.3% | 44.9% |