The Discounted Cash Flow (DCF) valuation of GTN Ltd (GTN.AX) is 0.44 AUD. With the latest stock price at 0.62 AUD, the upside of GTN Ltd based on DCF is -29.2%.
Based on the latest price of 0.62 AUD and our DCF valuation, GTN Ltd (GTN.AX) is a sell. selling GTN.AX stocks now will result in a potential gain of 29.2%.
| Range | Selected | |
| WACC / Discount Rate | 7.1% - 9.3% | 8.2% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 0.33 - 0.69 | 0.44 |
| Upside | -46.7% - 11.9% | -29.2% |