The Discounted Cash Flow (DCF) valuation of Telefonica Deutschland Holding AG (O2D.DE) is 1.61 EUR. With the latest stock price at 2.43 EUR, the upside of Telefonica Deutschland Holding AG based on DCF is -33.7%.
| Range | Selected | |
| WACC / Discount Rate | 4.4% - 6.0% | 5.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 0.63 - 5.03 | 1.61 |
| Upside | -74.0% - 107.2% | -33.7% |