The Discounted Cash Flow (DCF) valuation of BRL (STNE) is 17.63 USD. With the latest stock price at 13.28 USD, the upside of BRL based on DCF is 32.8%.
Based on the latest price of 13.28 USD and our DCF valuation, BRL (STNE) is a buy. buying STNE stocks now will result in a potential gain of 32.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 9.1% | 7.8% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 13.77 - 24.04 | 17.63 |
| Upside | 3.7% - 81.0% | 32.8% |