The Discounted Cash Flow (DCF) valuation of Friwo AG (CEA.DE) is 4.18 EUR. With the latest stock price at 7.55 EUR, the upside of Friwo AG based on DCF is -44.6%.
Based on the latest price of 7.55 EUR and our DCF valuation, Friwo AG (CEA.DE) is a sell. selling CEA.DE stocks now will result in a potential gain of 44.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 7.9% | 6.7% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 0.96 - 20.53 | 4.18 |
| Upside | -87.3% - 171.9% | -44.6% |