The Discounted Cash Flow (DCF) valuation of Crystal Amber Fund Ltd (CRS.L) is 180.19 GBP. With the latest stock price at 135.50 GBP, the upside of Crystal Amber Fund Ltd based on DCF is 33.0%.
Based on the latest price of 135.50 GBP and our DCF valuation, Crystal Amber Fund Ltd (CRS.L) is a buy. buying CRS.L stocks now will result in a potential gain of 33.0%.
| Range | Selected | |
| WACC / Discount Rate | 8.8% - 10.4% | 9.6% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 159.83 - 207.46 | 180.19 |
| Upside | 18.0% - 53.1% | 33.0% |