The Discounted Cash Flow (DCF) valuation of Endeavour Group Ltd (EDV.AX) is 6.17 AUD. With the latest stock price at 4.13 AUD, the upside of Endeavour Group Ltd based on DCF is 49.4%.
Based on the latest price of 4.13 AUD and our DCF valuation, Endeavour Group Ltd (EDV.AX) is a buy. buying EDV.AX stocks now will result in a potential gain of 49.4%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 7.5% | 6.5% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 4.34 - 9.37 | 6.17 |
| Upside | 5.2% - 126.9% | 49.4% |