The Discounted Cash Flow (DCF) valuation of Whitehaven Coal Ltd (WHC.AX) is 4.60 AUD. With the latest stock price at 5.56 AUD, the upside of Whitehaven Coal Ltd based on DCF is -17.3%.
Based on the latest price of 5.56 AUD and our DCF valuation, Whitehaven Coal Ltd (WHC.AX) is a sell. selling WHC.AX stocks now will result in a potential gain of 17.3%.
| Range | Selected | |
| WACC / Discount Rate | 8.1% - 11.1% | 9.6% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 2.96 - 8.46 | 4.60 |
| Upside | -46.7% - 52.1% | -17.3% |