The Discounted Cash Flow (DCF) valuation of Cleanaway Waste Management Ltd (CWY.AX) is 1.54 AUD. With the latest stock price at 2.71 AUD, the upside of Cleanaway Waste Management Ltd based on DCF is -43.3%.
Based on the latest price of 2.71 AUD and our DCF valuation, Cleanaway Waste Management Ltd (CWY.AX) is a sell. selling CWY.AX stocks now will result in a potential gain of 43.3%.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 8.6% | 7.5% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 0.87 - 3.30 | 1.54 |
| Upside | -67.8% - 21.7% | -43.3% |