The Discounted Cash Flow (DCF) valuation of DroneShield Ltd (DRO.AX) is (1.58) AUD. With the latest stock price at 1.26 AUD, the upside of DroneShield Ltd based on DCF is -225.1%.
Based on the latest price of 1.26 AUD and our DCF valuation, DroneShield Ltd (DRO.AX) is a sell. selling DRO.AX stocks now will result in a potential gain of 225.1%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 8.9% - 11.2% | 10.1% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (2.43) - (1.17) | (1.58) |
| Upside | -292.8% - -192.7% | -225.1% |