The Discounted Cash Flow (DCF) valuation of State Gas Ltd (GAS.AX) is (88,679,062,659.20) AUD. With the latest stock price at 0.03 AUD, the upside of State Gas Ltd based on DCF is -295596875530750.3%.
Based on the latest price of 0.03 AUD and our DCF valuation, State Gas Ltd (GAS.AX) is a sell. selling GAS.AX stocks now will result in a potential gain of 295596875530750.3%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 8.9% | 7.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (226,919,677,070.15) - (55,087,527,171.77) | (88,679,062,659.20) |
| Upside | -756398923567252.0% - -183625090572655.8% | -295596875530750.3% |