The Discounted Cash Flow (DCF) valuation of CIMIC Group Ltd (CIM.AX) is 13.58 AUD. With the latest stock price at 22.00 AUD, the upside of CIMIC Group Ltd based on DCF is -38.3%.
Based on the latest price of 22.00 AUD and our DCF valuation, CIMIC Group Ltd (CIM.AX) is a sell. selling CIM.AX stocks now will result in a potential gain of 38.3%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 8.5% | 7.6% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 7.89 - 27.83 | 13.58 |
| Upside | -64.2% - 26.5% | -38.3% |