The Discounted Cash Flow (DCF) valuation of Capricorn Metals Ltd (CMM.AX) is (1,232.86) AUD. With the latest stock price at 9.39 AUD, the upside of Capricorn Metals Ltd based on DCF is -13229.5%.
Based on the latest price of 9.39 AUD and our DCF valuation, Capricorn Metals Ltd (CMM.AX) is a sell. selling CMM.AX stocks now will result in a potential gain of 13229.5%.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 8.2% | 7.3% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (2,783.12) - (829.70) | (1,232.86) |
| Upside | -29739.2% - -8936.0% | -13229.5% |