The Discounted Cash Flow (DCF) valuation of Shop Apotheke Europe NV (SAE.DE) is 99.28 EUR. With the latest stock price at 106.80 EUR, the upside of Shop Apotheke Europe NV based on DCF is -7.0%.
Based on the latest price of 106.80 EUR and our DCF valuation, Shop Apotheke Europe NV (SAE.DE) is a sell. selling SAE.DE stocks now will result in a potential gain of 7.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 7.7% | 6.7% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 60.93 - 237.05 | 99.28 |
| Upside | -43.0% - 122.0% | -7.0% |