The Discounted Cash Flow (DCF) valuation of Zur Rose Group AG (ROSE.SW) is (106.90) CHF. With the latest stock price at 65.00 CHF, the upside of Zur Rose Group AG based on DCF is -264.5%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 8.9% | 7.1% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | (193.25) - (80.89) | (106.90) |
| Upside | -397.3% - -224.4% | -264.5% |