The Discounted Cash Flow (DCF) valuation of Duxton Water Ltd (D2O.AX) is 1.80 AUD. With the latest stock price at 1.56 AUD, the upside of Duxton Water Ltd based on DCF is 15.1%.
Based on the latest price of 1.56 AUD and our DCF valuation, Duxton Water Ltd (D2O.AX) is a buy. buying D2O.AX stocks now will result in a potential gain of 15.1%.
| Range | Selected | |
| WACC / Discount Rate | 4.9% - 6.6% | 5.8% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 1.26 - 2.77 | 1.80 |
| Upside | -19.2% - 77.5% | 15.1% |