The Discounted Cash Flow (DCF) valuation of RHI Magnesita NV (RHIM.L) is 3,855.68 GBP. With the latest stock price at 3,120.00 GBP, the upside of RHI Magnesita NV based on DCF is 23.6%.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 8.8% | 7.6% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 2,075.24 - 8,725.47 | 3,855.68 |
| Upside | -33.5% - 179.7% | 23.6% |