The Discounted Cash Flow (DCF) valuation of MADARA Cosmetics AS (MDARA.RG) is 14.46 EUR. With the latest stock price at 12.85 EUR, the upside of MADARA Cosmetics AS based on DCF is 12.5%.
Based on the latest price of 12.85 EUR and our DCF valuation, MADARA Cosmetics AS (MDARA.RG) is a buy. buying MDARA.RG stocks now will result in a potential gain of 12.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 7.0% | 6.4% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 10.57 - 27.64 | 14.46 |
| Upside | -17.8% - 115.1% | 12.5% |