The Discounted Cash Flow (DCF) valuation of Thorney Technologies Ltd (TEK.AX) is 0.06 AUD. With the latest stock price at 0.11 AUD, the upside of Thorney Technologies Ltd based on DCF is -47.0%.
Based on the latest price of 0.11 AUD and our DCF valuation, Thorney Technologies Ltd (TEK.AX) is a sell. selling TEK.AX stocks now will result in a potential gain of 47.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.2% - 6.5% | 5.8% |
| Long-term Growth Rate | 3.0% - 4.9% | 4.0% |
| Fair Price | 0.03 - 0.39 | 0.06 |
| Upside | -68.7% - 256.2% | -47.0% |