TKA.VI
Telekom Austria AG
Price:  
9.74 
EUR
Volume:  
42,632
Austria | Diversified Telecommunication Services

TKA.VI DCF Valuation - Growth Exit 5Y

46.6 %
Upside

What is the DCF valuation of TKA.VI?

The Discounted Cash Flow (DCF) valuation of Telekom Austria AG (TKA.VI) is 14.28 EUR. With the latest stock price at 9.74 EUR, the upside of Telekom Austria AG based on DCF is 46.6%.

Is TKA.VI a buy or a sell?

Based on the latest price of 9.74 EUR and our DCF valuation, Telekom Austria AG (TKA.VI) is a buy. Buying TKA.VI stocks now will result in a potential gain of 46.6%.

Range Selected
WACC / Discount Rate5.1% - 7.1%6.1%
Long-term Growth Rate 0.0% - 1.0%0.5%
Fair Price10.87 - 20.2814.28
Upside11.6% - 108.2%46.6%
9.74 EUR
Stock Price
14.28 EUR
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

TKA.VI DCF Valuation: Revenue & Expenses Forecast

(EUR in millions)Projections
12-202412-202512-202612-202712-202812-2029
Revenue5,3155,5405,6515,7645,8796,086
% Growth
3%4%2%2%2%4%
Cost of goods sold(2,294)(2,391)(2,439)(2,488)(2,538)(2,627)
% of Revenue43%43%43%43%43%43%
Selling, G&A expenses(1,088)(1,134)(1,156)(1,180)(1,203)(1,246)
% of Revenue20%20%20%20%20%20%
Research & Development000000
% of Revenue0%0%0%0%0%0%
Net interest & other expenses(1,170)(1,220)(1,244)(1,269)(1,294)(1,340)
% of Revenue22%22%22%22%22%22%
Tax expense(137)(177)(180)(184)(188)(194)
Tax rate18%22%22%22%22%22%
Net profit627619631644656680
% Margin12%11%11%11%11%11%