The Discounted Cash Flow (DCF) valuation of Medios AG (ILM1.DE) is 9.73 EUR. With the latest stock price at 12.66 EUR, the upside of Medios AG based on DCF is -23.2%.
Based on the latest price of 12.66 EUR and our DCF valuation, Medios AG (ILM1.DE) is a sell. selling ILM1.DE stocks now will result in a potential gain of 23.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 10.1% | 7.7% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 3.67 - 47.39 | 9.73 |
| Upside | -71.0% - 274.3% | -23.2% |