The Discounted Cash Flow (DCF) valuation of X5 Retail Group NV (FIVE.L) is 19.73 USD. With the latest stock price at 22.00 USD, the upside of X5 Retail Group NV based on DCF is -10.3%.
Based on the latest price of 22.00 USD and our DCF valuation, X5 Retail Group NV (FIVE.L) is a sell. selling FIVE.L stocks now will result in a potential gain of 10.3%.
| Range | Selected | |
| WACC / Discount Rate | 4.3% - 9.3% | 6.8% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 7.97 - 53.09 | 19.73 |
| Upside | -63.8% - 141.3% | -10.3% |