The Discounted Cash Flow (DCF) valuation of Wereldhave NV (WHA.AS) is 22.16 EUR. With the latest stock price at 15.90 EUR, the upside of Wereldhave NV based on DCF is 39.3%.
Based on the latest price of 15.90 EUR and our DCF valuation, Wereldhave NV (WHA.AS) is a buy. buying WHA.AS stocks now will result in a potential gain of 39.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.0% - 7.0% | 6.0% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 13.89 - 36.37 | 22.16 |
| Upside | -12.6% - 128.8% | 39.3% |