The Discounted Cash Flow (DCF) valuation of Etablissementen Franz Colruyt NV (COLR.BR) is 48.29 EUR. With the latest stock price at 36.62 EUR, the upside of Etablissementen Franz Colruyt NV based on DCF is 31.9%.
Based on the latest price of 36.62 EUR and our DCF valuation, Etablissementen Franz Colruyt NV (COLR.BR) is a buy. buying COLR.BR stocks now will result in a potential gain of 31.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 7.3% | 6.3% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 37.75 - 66.95 | 48.29 |
| Upside | 3.1% - 82.8% | 31.9% |