The Discounted Cash Flow (DCF) valuation of DroneShield Ltd (DRO.AX) is (1.61) AUD. With the latest stock price at 2.35 AUD, the upside of DroneShield Ltd based on DCF is -168.4%.
Based on the latest price of 2.35 AUD and our DCF valuation, DroneShield Ltd (DRO.AX) is a sell. selling DRO.AX stocks now will result in a potential gain of 168.4%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 8.9% - 11.0% | 10.0% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (2.44) - (1.20) | (1.61) |
| Upside | -203.7% - -151.2% | -168.4% |