The Discounted Cash Flow (DCF) valuation of Aerodrome Group Ltd (ARDM.TA) is (337.50) ILS. With the latest stock price at 186.00 ILS, the upside of Aerodrome Group Ltd based on DCF is -281.5%.
Based on the latest price of 186.00 ILS and our DCF valuation, Aerodrome Group Ltd (ARDM.TA) is a sell. selling ARDM.TA stocks now will result in a potential gain of 281.5%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 7.7% - 9.7% | 8.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (564.37) - (245.14) | (337.50) |
| Upside | -403.4% - -231.8% | -281.5% |