The Discounted Cash Flow (DCF) valuation of Borussia Dortmund GmbH & Co KGaA (BVB.DE) is 5.18 EUR. With the latest stock price at 3.70 EUR, the upside of Borussia Dortmund GmbH & Co KGaA based on DCF is 39.9%.
Based on the latest price of 3.70 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 39.9%.
| Range | Selected | |
| WACC / Discount Rate | 4.9% - 7.1% | 6.0% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 3.99 - 7.31 | 5.18 |
| Upside | 7.8% - 97.5% | 39.9% |