The Discounted Cash Flow (DCF) valuation of Wereldhave NV (WHA.AS) is 22.95 EUR. With the latest stock price at 17.50 EUR, the upside of Wereldhave NV based on DCF is 31.1%.
Based on the latest price of 17.50 EUR and our DCF valuation, Wereldhave NV (WHA.AS) is a buy. buying WHA.AS stocks now will result in a potential gain of 31.1%.
| Range | Selected | |
| WACC / Discount Rate | 4.9% - 6.9% | 5.9% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 14.01 - 38.98 | 22.95 |
| Upside | -20.0% - 122.7% | 31.1% |