The Discounted Cash Flow (DCF) valuation of Embelton Ltd (EMB.AX) is 6.44 AUD. With the latest stock price at 8.31 AUD, the upside of Embelton Ltd based on DCF is -22.5%.
Based on the latest price of 8.31 AUD and our DCF valuation, Embelton Ltd (EMB.AX) is a sell. selling EMB.AX stocks now will result in a potential gain of 22.5%.
| Range | Selected | |
| WACC / Discount Rate | 7.2% - 9.7% | 8.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 4.86 - 9.71 | 6.44 |
| Upside | -41.5% - 16.8% | -22.5% |