The Discounted Cash Flow (DCF) valuation of Splendid Medien AG (SPM.DE) is 5.04 EUR. With the latest stock price at 1.24 EUR, the upside of Splendid Medien AG based on DCF is 306.5%.
Based on the latest price of 1.24 EUR and our DCF valuation, Splendid Medien AG (SPM.DE) is a buy. buying SPM.DE stocks now will result in a potential gain of 306.5%.
| Range | Selected | |
| WACC / Discount Rate | 4.8% - 6.8% | 5.8% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 4.12 - 6.67 | 5.04 |
| Upside | 232.0% - 437.8% | 306.5% |