The Discounted Cash Flow (DCF) valuation of Exmar NV (EXM.BR) is 16.38 EUR. With the latest stock price at 11.52 EUR, the upside of Exmar NV based on DCF is 42.2%.
Based on the latest price of 11.52 EUR and our DCF valuation, Exmar NV (EXM.BR) is a buy. buying EXM.BR stocks now will result in a potential gain of 42.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 6.8% | 6.1% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 13.46 - 20.99 | 16.38 |
| Upside | 16.9% - 82.2% | 42.2% |