The Discounted Cash Flow (DCF) valuation of Vastned Retail NV (VASTN.AS) is 34.46 EUR. With the latest stock price at 21.40 EUR, the upside of Vastned Retail NV based on DCF is 61.0%.
Based on the latest price of 21.40 EUR and our DCF valuation, Vastned Retail NV (VASTN.AS) is a buy. buying VASTN.AS stocks now will result in a potential gain of 61.0%.
| Range | Selected | |
| WACC / Discount Rate | 4.3% - 6.5% | 5.4% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 20.24 - 62.54 | 34.46 |
| Upside | -5.4% - 192.3% | 61.0% |