The Discounted Cash Flow (DCF) valuation of Excelsior Capital Ltd (ECL.AX) is 2.30 AUD. With the latest stock price at 0.95 AUD, the upside of Excelsior Capital Ltd based on DCF is 142.3%.
Based on the latest price of 0.95 AUD and our DCF valuation, Excelsior Capital Ltd (ECL.AX) is a buy. buying ECL.AX stocks now will result in a potential gain of 142.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 9.2% | 7.5% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 2.10 - 2.69 | 2.30 |
| Upside | 121.2% - 183.2% | 142.3% |