The Discounted Cash Flow (DCF) valuation of Wallenius Wilhelmsen ASA (WAWI.OL) is 304.03 NOK. With the latest stock price at 125.60 NOK, the upside of Wallenius Wilhelmsen ASA based on DCF is 142.1%.
Based on the latest price of 125.60 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 142.1%.
| Range | Selected | |
| WACC / Discount Rate | 7.0% - 9.1% | 8.0% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 251.23 - 383.77 | 304.03 |
| Upside | 100.0% - 205.6% | 142.1% |