The Discounted Cash Flow (DCF) valuation of Intervest Offices & Warehouses NV (INTO.BR) is 25.24 EUR. With the latest stock price at 20.85 EUR, the upside of Intervest Offices & Warehouses NV based on DCF is 21.0%.
Based on the latest price of 20.85 EUR and our DCF valuation, Intervest Offices & Warehouses NV (INTO.BR) is a buy. buying INTO.BR stocks now will result in a potential gain of 21.0%.
| Range | Selected | |
| WACC / Discount Rate | 4.6% - 6.5% | 5.6% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 14.74 - 45.23 | 25.24 |
| Upside | -29.3% - 116.9% | 21.0% |