The Discounted Cash Flow (DCF) valuation of Schouw & Co A/S (SCHO.CO) is 860.49 DKK. With the latest stock price at 613.00 DKK, the upside of Schouw & Co A/S based on DCF is 40.4%.
Based on the latest price of 613.00 DKK and our DCF valuation, Schouw & Co A/S (SCHO.CO) is a buy. buying SCHO.CO stocks now will result in a potential gain of 40.4%.
| Range | Selected | |
| WACC / Discount Rate | 4.7% - 6.4% | 5.5% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 631.55 - 1,278.06 | 860.49 |
| Upside | 3.0% - 108.5% | 40.4% |