The Discounted Cash Flow (DCF) valuation of NOS SGPS SA (NOS.LS) is 5.15 EUR. With the latest stock price at 3.69 EUR, the upside of NOS SGPS SA based on DCF is 39.7%.
Based on the latest price of 3.69 EUR and our DCF valuation, NOS SGPS SA (NOS.LS) is a buy. buying NOS.LS stocks now will result in a potential gain of 39.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 8.1% | 7.4% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 4.08 - 6.65 | 5.15 |
| Upside | 10.8% - 80.4% | 39.7% |