The Discounted Cash Flow (DCF) valuation of Etablissementen Franz Colruyt NV (COLR.BR) is 27.31 EUR. With the latest stock price at 39.58 EUR, the upside of Etablissementen Franz Colruyt NV based on DCF is -31.0%.
Based on the latest price of 39.58 EUR and our DCF valuation, Etablissementen Franz Colruyt NV (COLR.BR) is a sell. selling COLR.BR stocks now will result in a potential gain of 31.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 7.3% | 6.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 18.53 - 51.10 | 27.31 |
| Upside | -53.2% - 29.1% | -31.0% |