The Discounted Cash Flow (DCF) valuation of Lycopodium Ltd (LYL.AX) is 15.66 AUD. With the latest stock price at 10.82 AUD, the upside of Lycopodium Ltd based on DCF is 44.7%.
Based on the latest price of 10.82 AUD and our DCF valuation, Lycopodium Ltd (LYL.AX) is a buy. buying LYL.AX stocks now will result in a potential gain of 44.7%.
| Range | Selected | |
| WACC / Discount Rate | 7.8% - 10.4% | 9.1% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 13.30 - 19.25 | 15.66 |
| Upside | 23.0% - 77.9% | 44.7% |