The Discounted Cash Flow (DCF) valuation of Dubai Refreshment Pjsc (DRC.DB) is 11.27 AED. With the latest stock price at 21.00 AED, the upside of Dubai Refreshment Pjsc based on DCF is -46.3%.
Based on the latest price of 21.00 AED and our DCF valuation, Dubai Refreshment Pjsc (DRC.DB) is a sell. selling DRC.DB stocks now will result in a potential gain of 46.3%.
| Range | Selected | |
| WACC / Discount Rate | 8.0% - 9.7% | 8.9% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 9.33 - 14.67 | 11.27 |
| Upside | -55.6% - -30.2% | -46.3% |