The Discounted Cash Flow (DCF) valuation of Aurubis AG (NDA.DE) is 164.31 EUR. With the latest stock price at 152.00 EUR, the upside of Aurubis AG based on DCF is 8.1%.
Based on the latest price of 152.00 EUR and our DCF valuation, Aurubis AG (NDA.DE) is a buy. buying NDA.DE stocks now will result in a potential gain of 8.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 10.4% | 8.6% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 111.93 - 323.97 | 164.31 |
| Upside | -26.4% - 113.1% | 8.1% |