The Discounted Cash Flow (DCF) valuation of Icar Asia Ltd (ICQ.AX) is (1.25) AUD. With the latest stock price at 0.53 AUD, the upside of Icar Asia Ltd based on DCF is -335.9%.
Based on the latest price of 0.53 AUD and our DCF valuation, Icar Asia Ltd (ICQ.AX) is a sell. selling ICQ.AX stocks now will result in a potential gain of 335.9%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 7.9% - 10.9% | 9.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (2.24) - (0.88) | (1.25) |
| Upside | -522.6% - -266.1% | -335.9% |