The Discounted Cash Flow (DCF) valuation of Goodman Group (GMG.AX) is 17.84 AUD. With the latest stock price at 33.90 AUD, the upside of Goodman Group based on DCF is -47.4%.
Based on the latest price of 33.90 AUD and our DCF valuation, Goodman Group (GMG.AX) is a sell. selling GMG.AX stocks now will result in a potential gain of 47.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 9.1% | 8.0% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 11.24 - 39.55 | 17.84 |
| Upside | -66.8% - 16.7% | -47.4% |