The Discounted Cash Flow (DCF) valuation of Kogan.com Ltd (KGN.AX) is 4.53 AUD. With the latest stock price at 4.67 AUD, the upside of Kogan.com Ltd based on DCF is -3.1%.
Based on the latest price of 4.67 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 3.1%.
| Range | Selected | |
| WACC / Discount Rate | 7.7% - 10.5% | 9.1% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 3.58 - 6.44 | 4.53 |
| Upside | -23.3% - 37.8% | -3.1% |