The Discounted Cash Flow (DCF) valuation of Dubai Refreshment Pjsc (DRC.DB) is 13.07 AED. With the latest stock price at 19.40 AED, the upside of Dubai Refreshment Pjsc based on DCF is -32.6%.
Based on the latest price of 19.40 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 32.6%.
| Range | Selected | |
| WACC / Discount Rate | 7.9% - 9.6% | 8.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 10.95 - 16.81 | 13.07 |
| Upside | -43.6% - -13.4% | -32.6% |