The Discounted Cash Flow (DCF) valuation of Dan Hotels Ltd (DANH.TA) is 2,455.14 ILS. With the latest stock price at 2,880.00 ILS, the upside of Dan Hotels Ltd based on DCF is -14.8%.
Based on the latest price of 2,880.00 ILS and our DCF valuation, Dan Hotels Ltd (DANH.TA) is a sell. selling DANH.TA stocks now will result in a potential gain of 14.8%.
| Range | Selected | |
| WACC / Discount Rate | 7.8% - 12.5% | 10.2% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 1,514.67 - 5,026.23 | 2,455.14 |
| Upside | -47.4% - 74.5% | -14.8% |