The Discounted Cash Flow (DCF) valuation of Intermail A/S (IMAIL.CO) is 8.05 DKK. With the latest stock price at 15.90 DKK, the upside of Intermail A/S based on DCF is -49.4%.
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 49.4%.
| Range | Selected | |
| WACC / Discount Rate | 4.8% - 6.0% | 5.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | (0.13) - 30.22 | 8.05 |
| Upside | -100.8% - 90.1% | -49.4% |