The Discounted Cash Flow (DCF) valuation of Emirates Refreshments PSC (ERC.DB) is 0.94 AED. With the latest stock price at 2.84 AED, the upside of Emirates Refreshments PSC based on DCF is -67.0%.
Based on the latest price of 2.84 AED and our DCF valuation, Emirates Refreshments PSC (ERC.DB) is a sell. selling ERC.DB stocks now will result in a potential gain of 67.0%.
| Range | Selected | |
| WACC / Discount Rate | 8.3% - 10.1% | 9.2% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 0.71 - 1.44 | 0.94 |
| Upside | -75.0% - -49.3% | -67.0% |