The Discounted Cash Flow (DCF) valuation of Semperit AG Holding (SEM.VI) is 18.06 EUR. With the latest stock price at 13.00 EUR, the upside of Semperit AG Holding based on DCF is 38.9%.
Based on the latest price of 13.00 EUR and our DCF valuation, Semperit AG Holding (SEM.VI) is a buy. buying SEM.VI stocks now will result in a potential gain of 38.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 8.2% | 7.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 12.45 - 29.96 | 18.06 |
| Upside | -4.2% - 130.4% | 38.9% |