The Discounted Cash Flow (DCF) valuation of Consolidated Water Co Ltd (CWCO) is 45.56 USD. With the latest stock price at 29.53 USD, the upside of Consolidated Water Co Ltd based on DCF is 54.3%.
Based on the latest price of 29.53 USD and our DCF valuation, Consolidated Water Co Ltd (CWCO) is a buy. buying CWCO stocks now will result in a potential gain of 54.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 7.2% | 6.4% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 38.08 - 57.24 | 45.56 |
| Upside | 29.0% - 93.8% | 54.3% |