The Discounted Cash Flow (DCF) valuation of Intertrust NV (INTER.AS) is 19.03 EUR. With the latest stock price at 19.72 EUR, the upside of Intertrust NV based on DCF is -3.5%.
Based on the latest price of 19.72 EUR and our DCF valuation, Intertrust NV (INTER.AS) is a sell. selling INTER.AS stocks now will result in a potential gain of 3.5%.
| Range | Selected | |
| WACC / Discount Rate | 4.6% - 6.3% | 5.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 10.20 - 47.66 | 19.03 |
| Upside | -48.3% - 141.7% | -3.5% |