The Discounted Cash Flow (DCF) valuation of Wartsila Oyj Abp (WRT1V.HE) is 12.47 EUR. With the latest stock price at 19.93 EUR, the upside of Wartsila Oyj Abp based on DCF is -37.4%.
Based on the latest price of 19.93 EUR and our DCF valuation, Wartsila Oyj Abp (WRT1V.HE) is a sell. selling WRT1V.HE stocks now will result in a potential gain of 37.4%.
| Range | Selected | |
| WACC / Discount Rate | 8.1% - 10.6% | 9.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 9.53 - 17.97 | 12.47 |
| Upside | -52.2% - -9.8% | -37.4% |