The Discounted Cash Flow (DCF) valuation of Eildon Capital Ltd (EDC.AX) is 1.00 AUD. With the latest stock price at 0.82 AUD, the upside of Eildon Capital Ltd based on DCF is 22.9%.
Based on the latest price of 0.82 AUD and our DCF valuation, Eildon Capital Ltd (EDC.AX) is a buy. buying EDC.AX stocks now will result in a potential gain of 22.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 10.3% | 8.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 0.74 - 1.66 | 1.00 |
| Upside | -8.6% - 103.8% | 22.9% |