The Discounted Cash Flow (DCF) valuation of Intervest Offices & Warehouses NV (INTO.BR) is 24.32 EUR. With the latest stock price at 20.85 EUR, the upside of Intervest Offices & Warehouses NV based on DCF is 16.6%.
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 16.6%.
| Range | Selected | |
| WACC / Discount Rate | 4.9% - 6.4% | 5.7% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 15.42 - 39.54 | 24.32 |
| Upside | -26.0% - 89.6% | 16.6% |