The Discounted Cash Flow (DCF) valuation of Empired Ltd (EPD.AX) is 0.99 AUD. With the latest stock price at 1.35 AUD, the upside of Empired Ltd based on DCF is -26.5%.
Based on the latest price of 1.35 AUD and our DCF valuation, Empired Ltd (EPD.AX) is a sell. selling EPD.AX stocks now will result in a potential gain of 26.5%.
| Range | Selected | |
| WACC / Discount Rate | 7.0% - 9.6% | 8.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 0.74 - 1.53 | 0.99 |
| Upside | -45.2% - 13.3% | -26.5% |