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%.
| 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% |