The Discounted Cash Flow (DCF) valuation of Euskaltel SA (EKT.MC) is 6.18 EUR. With the latest stock price at 10.94 EUR, the upside of Euskaltel SA based on DCF is -43.5%.
Based on the latest price of 10.94 EUR and our DCF valuation, Euskaltel SA (EKT.MC) is a sell. selling EKT.MC stocks now will result in a potential gain of 43.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 10.0% | 7.9% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 1.08 - 28.66 | 6.18 |
| Upside | -90.1% - 162.0% | -43.5% |