The Discounted Cash Flow (DCF) valuation of Copernico SIM SpA (COP.MI) is 5.35 EUR. With the latest stock price at 6.75 EUR, the upside of Copernico SIM SpA based on DCF is -20.8%.
Based on the latest price of 6.75 EUR and our DCF valuation, Copernico SIM SpA (COP.MI) is a sell. selling COP.MI stocks now will result in a potential gain of 20.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 10.1% | 8.4% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 3.85 - 10.43 | 5.35 |
| Upside | -42.9% - 54.5% | -20.8% |