The Discounted Cash Flow (DCF) valuation of Beyond International Ltd (BYI.AX) is 0.98 AUD. With the latest stock price at 0.77 AUD, the upside of Beyond International Ltd based on DCF is 26.7%.
Based on the latest price of 0.77 AUD and our DCF valuation, Beyond International Ltd (BYI.AX) is a buy. buying BYI.AX stocks now will result in a potential gain of 26.7%.
| Range | Selected | |
| WACC / Discount Rate | 7.0% - 9.6% | 8.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 0.75 - 1.46 | 0.98 |
| Upside | -2.4% - 89.1% | 26.7% |