The Discounted Cash Flow (DCF) valuation of Smartphoto Group NV (SMAR.BR) is 39.95 EUR. With the latest stock price at 26.40 EUR, the upside of Smartphoto Group NV based on DCF is 51.3%.
Based on the latest price of 26.40 EUR and our DCF valuation, Smartphoto Group NV (SMAR.BR) is a buy. buying SMAR.BR stocks now will result in a potential gain of 51.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 7.8% | 6.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 29.90 - 67.31 | 39.95 |
| Upside | 13.3% - 155.0% | 51.3% |