The Discounted Cash Flow (DCF) valuation of Varia US Properties AG (VARN.SW) is 97.47 CHF. With the latest stock price at 26.70 CHF, the upside of Varia US Properties AG based on DCF is 265.1%.
| Range | Selected | |
| WACC / Discount Rate | 4.1% - 7.7% | 5.9% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 50.55 - 215.28 | 97.47 |
| Upside | 89.3% - 706.3% | 265.1% |