The Discounted Cash Flow (DCF) valuation of Downer EDI Ltd (DOW.AX) is 9.72 AUD. With the latest stock price at 6.70 AUD, the upside of Downer EDI Ltd based on DCF is 45.1%.
Based on the latest price of 6.70 AUD and our DCF valuation, Downer EDI Ltd (DOW.AX) is a buy. buying DOW.AX stocks now will result in a potential gain of 45.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 8.9% | 7.5% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 7.26 - 14.27 | 9.72 |
| Upside | 8.3% - 113.0% | 45.1% |