The Discounted Cash Flow (DCF) valuation of Cohen Development Gas & Oil Ltd (CDEV.TA) is 9,351.02 USD. With the latest stock price at 18,890.00 USD, the upside of Cohen Development Gas & Oil Ltd based on DCF is -50.5%.
Based on the latest price of 18,890.00 USD and our DCF valuation, Cohen Development Gas & Oil Ltd (CDEV.TA) is a sell. selling CDEV.TA stocks now will result in a potential gain of 50.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 8.0% | 7.3% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 6,300.90 - 19,398.02 | 9,351.02 |
| Upside | -66.6% - 2.7% | -50.5% |