The Discounted Cash Flow (DCF) valuation of Orsted A/S (ORSTED.CO) is 106.09 DKK. With the latest stock price at 158.25 DKK, the upside of Orsted A/S based on DCF is -33.0%.
Based on the latest price of 158.25 DKK and our DCF valuation, Orsted A/S (ORSTED.CO) is a sell. selling ORSTED.CO stocks now will result in a potential gain of 33.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 8.2% | 7.3% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 63.68 - 219.17 | 106.09 |
| Upside | -59.8% - 38.5% | -33.0% |