The Discounted Cash Flow (DCF) valuation of Thorn Group Ltd (TGA.AX) is 2.22 AUD. With the latest stock price at 1.16 AUD, the upside of Thorn Group Ltd based on DCF is 90.8%.
Based on the latest price of 1.16 AUD and our DCF valuation, Thorn Group Ltd (TGA.AX) is a buy. buying TGA.AX stocks now will result in a potential gain of 90.8%.
| Range | Selected | |
| WACC / Discount Rate | 4.0% - 8.1% | 6.0% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 1.89 - 3.12 | 2.22 |
| Upside | 62.3% - 167.6% | 90.8% |