The Discounted Cash Flow (DCF) valuation of Brainsway Ltd (BWAY.TA) is (133.67) USD. With the latest stock price at 4,295.00 USD, the upside of Brainsway Ltd based on DCF is -103.1%.
Based on the latest price of 4,295.00 USD and our DCF valuation, Brainsway Ltd (BWAY.TA) is a sell. selling BWAY.TA stocks now will result in a potential gain of 103.1%.
Note: valuation result may not be accurate due to the company's negative cashflows.
| Range | Selected | |
| WACC / Discount Rate | 7.3% - 10.3% | 8.8% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (419.10) - (42.89) | (133.67) |
| Upside | -109.8% - -101.0% | -103.1% |