The Discounted Cash Flow (DCF) valuation of Varia US Properties AG (VARN.SW) is 103.16 CHF. With the latest stock price at 19.25 CHF, the upside of Varia US Properties AG based on DCF is 435.9%.
Based on the latest price of 19.25 CHF and our DCF valuation, Varia US Properties AG (VARN.SW) is a buy. buying VARN.SW stocks now will result in a potential gain of 435.9%.
| Range | Selected | |
| WACC / Discount Rate | 4.1% - 9.3% | 6.7% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 51.12 - 259.31 | 103.16 |
| Upside | 165.5% - 1247.1% | 435.9% |