The Discounted Cash Flow (DCF) valuation of Kogan.com Ltd (KGN.AX) is 3.36 AUD. With the latest stock price at 3.79 AUD, the upside of Kogan.com Ltd based on DCF is -11.4%.
Based on the latest price of 3.79 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 11.4%.
| Range | Selected | |
| WACC / Discount Rate | 8.1% - 11.0% | 9.6% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 2.47 - 5.63 | 3.36 |
| Upside | -34.9% - 48.6% | -11.4% |