The Discounted Cash Flow (DCF) valuation of Intermail A/S (IMAIL.CO) is 8.40 DKK. With the latest stock price at 15.90 DKK, the upside of Intermail A/S based on DCF is -47.2%.
Based on the latest price of 15.90 DKK and our DCF valuation, Intermail A/S (IMAIL.CO) is a sell. selling IMAIL.CO stocks now will result in a potential gain of 47.2%.
| Range | Selected | |
| WACC / Discount Rate | 4.8% - 5.9% | 5.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 0.21 - 30.22 | 8.40 |
| Upside | -98.7% - 90.1% | -47.2% |