The Discounted Cash Flow (DCF) valuation of Kogan.com Ltd (KGN.AX) is 3.47 AUD. With the latest stock price at 3.56 AUD, the upside of Kogan.com Ltd based on DCF is -2.5%.
Based on the latest price of 3.56 AUD and our DCF valuation, Kogan.com Ltd (KGN.AX) is a sell. selling KGN.AX stocks now will result in a potential gain of 2.5%.
| Range | Selected | |
| WACC / Discount Rate | 7.5% - 10.6% | 9.1% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 2.52 - 5.99 | 3.47 |
| Upside | -29.1% - 68.3% | -2.5% |