The Discounted Cash Flow (DCF) valuation of Dufry AG (DUFN.SW) is 40.03 CHF. With the latest stock price at 34.59 CHF, the upside of Dufry AG based on DCF is 15.7%.
Based on the latest price of 34.59 CHF and our DCF valuation, Dufry AG (DUFN.SW) is a buy. buying DUFN.SW stocks now will result in a potential gain of 15.7%.
| Range | Selected | |
| WACC / Discount Rate | 4.9% - 7.3% | 6.1% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 1.67 - 536.55 | 40.03 |
| Upside | -95.2% - 1451.2% | 15.7% |