The Discounted Cash Flow (DCF) valuation of Tallinna Vesi AS (TVEAT.TL) is 12.99 EUR. With the latest stock price at 13.96 EUR, the upside of Tallinna Vesi AS based on DCF is -6.9%.
Based on the latest price of 13.96 EUR and our DCF valuation, Tallinna Vesi AS (TVEAT.TL) is a sell. selling TVEAT.TL stocks now will result in a potential gain of 6.9%.
| Range | Selected | |
| WACC / Discount Rate | 7.3% - 9.1% | 8.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 9.75 - 19.08 | 12.99 |
| Upside | -30.1% - 36.7% | -6.9% |