The Discounted Cash Flow (DCF) valuation of Friwo AG (CEA.DE) is 4.41 EUR. With the latest stock price at 7.65 EUR, the upside of Friwo AG based on DCF is -42.3%.
Based on the latest price of 7.65 EUR and our DCF valuation, Friwo AG (CEA.DE) is a sell. selling CEA.DE stocks now will result in a potential gain of 42.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 7.8% | 6.7% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 1.04 - 22.76 | 4.41 |
| Upside | -86.4% - 197.6% | -42.3% |