The Discounted Cash Flow (DCF) valuation of Tallink Grupp AS (TAL1T.TL) is 0.62 EUR. With the latest stock price at 0.64 EUR, the upside of Tallink Grupp AS based on DCF is -2.5%.
Based on the latest price of 0.64 EUR and our DCF valuation, Tallink Grupp AS (TAL1T.TL) is a sell. selling TAL1T.TL stocks now will result in a potential gain of 2.5%.
| Range | Selected | |
| WACC / Discount Rate | 7.0% - 14.0% | 10.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 0.16 - 2.13 | 0.62 |
| Upside | -75.5% - 235.8% | -2.5% |