The Discounted Cash Flow (DCF) valuation of Tallinna Kaubamaja Grupp AS (TKM1T.TL) is 12.81 EUR. With the latest stock price at 9.34 EUR, the upside of Tallinna Kaubamaja Grupp AS based on DCF is 37.1%.
Based on the latest price of 9.34 EUR and our DCF valuation, Tallinna Kaubamaja Grupp AS (TKM1T.TL) is a buy. buying TKM1T.TL stocks now will result in a potential gain of 37.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 8.9% | 7.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 7.32 - 26.93 | 12.81 |
| Upside | -21.6% - 188.3% | 37.1% |