The Discounted Cash Flow (DCF) valuation of Tallinna Sadam AS (TSM1T.TL) is 1.31 EUR. With the latest stock price at 1.19 EUR, the upside of Tallinna Sadam AS based on DCF is 9.7%.
Based on the latest price of 1.19 EUR and our DCF valuation, Tallinna Sadam AS (TSM1T.TL) is a buy. buying TSM1T.TL stocks now will result in a potential gain of 9.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 8.3% | 7.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 0.91 - 2.06 | 1.31 |
| Upside | -23.5% - 72.8% | 9.7% |