The Discounted Cash Flow (DCF) valuation of Exmar NV (EXM.BR) is 16.83 EUR. With the latest stock price at 13.70 EUR, the upside of Exmar NV based on DCF is 22.9%.
Based on the latest price of 13.70 EUR and our DCF valuation, Exmar NV (EXM.BR) is a buy. buying EXM.BR stocks now will result in a potential gain of 22.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 7.0% | 6.2% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 13.60 - 22.18 | 16.83 |
| Upside | -0.7% - 61.9% | 22.9% |