The Discounted Cash Flow (DCF) valuation of Wallenius Wilhelmsen ASA (WAWI.OL) is 292.70 NOK. With the latest stock price at 118.60 NOK, the upside of Wallenius Wilhelmsen ASA based on DCF is 146.8%.
Based on the latest price of 118.60 NOK and our DCF valuation, Wallenius Wilhelmsen ASA (WAWI.OL) is a buy. buying WAWI.OL stocks now will result in a potential gain of 146.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.9% - 8.9% | 7.9% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 242.64 - 368.11 | 292.70 |
| Upside | 104.6% - 210.4% | 146.8% |