The Discounted Cash Flow (DCF) valuation of MADARA Cosmetics AS (MDARA.RG) is 13.55 EUR. With the latest stock price at 9.44 EUR, the upside of MADARA Cosmetics AS based on DCF is 43.6%.
Based on the latest price of 9.44 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 43.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 6.9% | 6.2% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 10.12 - 24.10 | 13.55 |
| Upside | 7.3% - 155.3% | 43.6% |