The Discounted Cash Flow (DCF) valuation of Hellenic Telecommunications Organization SA (HTO.AT) is 20.51 EUR. With the latest stock price at 14.87 EUR, the upside of Hellenic Telecommunications Organization SA based on DCF is 37.9%.
| Range | Selected | |
| WACC / Discount Rate | 7.1% - 9.3% | 8.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 15.70 - 30.14 | 20.51 |
| Upside | 5.6% - 102.7% | 37.9% |