The Discounted Cash Flow (DCF) valuation of Stadler Rail AG (SRAIL.SW) is 23.14 CHF. With the latest stock price at 19.90 CHF, the upside of Stadler Rail AG based on DCF is 16.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.0% - 6.7% | 5.9% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 15.84 - 43.82 | 23.14 |
| Upside | -20.4% - 120.2% | 16.3% |