The Discounted Cash Flow (DCF) valuation of Goodman Group (GMG.AX) is 16.98 AUD. With the latest stock price at 33.03 AUD, the upside of Goodman Group based on DCF is -48.6%.
Based on the latest price of 33.03 AUD and our DCF valuation, Goodman Group (GMG.AX) is a sell. selling GMG.AX stocks now will result in a potential gain of 48.6%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 8.2% | 7.1% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 9.52 - 55.98 | 16.98 |
| Upside | -71.2% - 69.5% | -48.6% |