The Discounted Cash Flow (DCF) valuation of BRL (STNE) is 59.48 USD. With the latest stock price at 13.95 USD, the upside of BRL based on DCF is 326.4%.
Based on the latest price of 13.95 USD and our DCF valuation, BRL (STNE) is a buy. buying STNE stocks now will result in a potential gain of 326.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 10.3% | 8.5% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 45.94 - 84.26 | 59.48 |
| Upside | 229.3% - 504.0% | 326.4% |