The Discounted Cash Flow (DCF) valuation of Campine NV (CAMB.BR) is 211.50 EUR. With the latest stock price at 198.00 EUR, the upside of Campine NV based on DCF is 6.8%.
Based on the latest price of 198.00 EUR and our DCF valuation, Campine NV (CAMB.BR) is a buy. buying CAMB.BR stocks now will result in a potential gain of 6.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 8.0% | 7.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 148.27 - 357.88 | 211.50 |
| Upside | -25.1% - 80.7% | 6.8% |