The Discounted Cash Flow (DCF) valuation of Consolidated Water Co Ltd (CWCO) is 41.86 USD. With the latest stock price at 23.58 USD, the upside of Consolidated Water Co Ltd based on DCF is 77.5%.
Based on the latest price of 23.58 USD and our DCF valuation, Consolidated Water Co Ltd (CWCO) is a buy. buying CWCO stocks now will result in a potential gain of 77.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 7.9% | 6.8% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 33.36 - 56.50 | 41.86 |
| Upside | 41.5% - 139.6% | 77.5% |