The Discounted Cash Flow (DCF) valuation of Emirates Integrated Telecommunications Company PJSC (DU.DB) is 4.80 AED. With the latest stock price at 8.95 AED, the upside of Emirates Integrated Telecommunications Company PJSC based on DCF is -46.3%.
Based on the latest price of 8.95 AED and our DCF valuation, Emirates Integrated Telecommunications Company PJSC (DU.DB) is a sell. selling DU.DB stocks now will result in a potential gain of 46.3%.
| Range | Selected | |
| WACC / Discount Rate | 9.5% - 11.5% | 10.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 3.99 - 6.12 | 4.80 |
| Upside | -55.4% - -31.7% | -46.3% |