The Discounted Cash Flow (DCF) valuation of Ellaktor SA (ELLAKTOR.AT) is 1.66 EUR. With the latest stock price at 1.34 EUR, the upside of Ellaktor SA based on DCF is 23.8%.
Based on the latest price of 1.34 EUR and our DCF valuation, Ellaktor SA (ELLAKTOR.AT) is a buy. buying ELLAKTOR.AT stocks now will result in a potential gain of 23.8%.
| Range | Selected | |
| WACC / Discount Rate | 9.0% - 10.2% | 9.6% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 1.44 - 1.93 | 1.66 |
| Upside | 7.5% - 44.3% | 23.8% |