The Discounted Cash Flow (DCF) valuation of Cbrain A/S (CBRAIN.CO) is 92.07 DKK. With the latest stock price at 181.00 DKK, the upside of Cbrain A/S based on DCF is -49.1%.
Based on the latest price of 181.00 DKK and our DCF valuation, Cbrain A/S (CBRAIN.CO) is a sell. selling CBRAIN.CO stocks now will result in a potential gain of 49.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 7.7% | 6.6% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 56.32 - 281.33 | 92.07 |
| Upside | -68.9% - 55.4% | -49.1% |