The Discounted Cash Flow (DCF) valuation of Centuria Capital Group (CNI.AX) is 2.19 AUD. With the latest stock price at 1.74 AUD, the upside of Centuria Capital Group based on DCF is 25.8%.
Based on the latest price of 1.74 AUD and our DCF valuation, Centuria Capital Group (CNI.AX) is a buy. buying CNI.AX stocks now will result in a potential gain of 25.8%.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 7.5% | 6.6% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1.59 - 3.60 | 2.19 |
| Upside | -8.7% - 107.0% | 25.8% |