The Discounted Cash Flow (DCF) valuation of iCollege Ltd (ICT.AX) is 0.66 AUD. With the latest stock price at 1.20 AUD, the upside of iCollege Ltd based on DCF is -44.7%.
Based on the latest price of 1.20 AUD and our DCF valuation, iCollege Ltd (ICT.AX) is a sell. selling ICT.AX stocks now will result in a potential gain of 44.7%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 9.0% | 7.4% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 0.39 - 1.95 | 0.66 |
| Upside | -67.3% - 62.5% | -44.7% |