The Discounted Cash Flow (DCF) valuation of Copenhagen Airports A/S (KBHL.CO) is 3,945.55 DKK. With the latest stock price at 6,580.00 DKK, the upside of Copenhagen Airports A/S based on DCF is -40.0%.
Based on the latest price of 6,580.00 DKK and our DCF valuation, Copenhagen Airports A/S (KBHL.CO) is a sell. selling KBHL.CO stocks now will result in a potential gain of 40.0%.
| Range | Selected | |
| WACC / Discount Rate | 4.9% - 7.4% | 6.1% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 1,651.99 - 32,047.19 | 3,945.55 |
| Upside | -74.9% - 387.0% | -40.0% |