The Discounted Cash Flow (DCF) valuation of Proximus NV (PROX.BR) is 18.49 EUR. With the latest stock price at 8.31 EUR, the upside of Proximus NV based on DCF is 122.6%.
Based on the latest price of 8.31 EUR and our DCF valuation, Proximus NV (PROX.BR) is a buy. buying PROX.BR stocks now will result in a potential gain of 122.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.2% - 6.8% | 6.0% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 13.05 - 27.25 | 18.49 |
| Upside | 57.2% - 228.1% | 122.6% |