The Discounted Cash Flow (DCF) valuation of Repsol SA (REP.MC) is 9.52 EUR. With the latest stock price at 12.85 EUR, the upside of Repsol SA based on DCF is -25.9%.
Based on the latest price of 12.85 EUR and our DCF valuation, Repsol SA (REP.MC) is a sell. selling REP.MC stocks now will result in a potential gain of 25.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.9% - 9.2% | 8.0% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 5.10 - 20.23 | 9.52 |
| Upside | -60.3% - 57.5% | -25.9% |