The Discounted Cash Flow (DCF) valuation of BRL (STNE) is 19.86 USD. With the latest stock price at 16.18 USD, the upside of BRL based on DCF is 22.7%.
Based on the latest price of 16.18 USD and our DCF valuation, BRL (STNE) is a buy. buying STNE stocks now will result in a potential gain of 22.7%.
| Range | Selected | |
| WACC / Discount Rate | 7.0% - 9.6% | 8.3% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 15.70 - 26.48 | 19.86 |
| Upside | -3.0% - 63.7% | 22.7% |