The Discounted Cash Flow (DCF) valuation of Compagnie du Cambodge SA (CBDG.PA) is (18.20) EUR. With the latest stock price at 98.00 EUR, the upside of Compagnie du Cambodge SA based on DCF is -118.6%.
Based on the latest price of 98.00 EUR and our DCF valuation, Compagnie du Cambodge SA (CBDG.PA) is a sell. selling CBDG.PA stocks now will result in a potential gain of 118.6%.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 4.8% - 5.5% | 5.2% |
| Long-term Growth Rate | 3.0% - 4.5% | 3.8% |
| Fair Price | (157.39) - (4.39) | (18.20) |
| Upside | -260.6% - -104.5% | -118.6% |