The Discounted Cash Flow (DCF) valuation of Dalrymple Bay Infrastructure Ltd (DBI.AX) is 5.24 AUD. With the latest stock price at 4.57 AUD, the upside of Dalrymple Bay Infrastructure Ltd based on DCF is 14.6%.
Based on the latest price of 4.57 AUD and our DCF valuation, Dalrymple Bay Infrastructure Ltd (DBI.AX) is a buy. buying DBI.AX stocks now will result in a potential gain of 14.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 6.8% | 6.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 3.12 - 9.64 | 5.24 |
| Upside | -31.8% - 111.0% | 14.6% |