The Discounted Cash Flow (DCF) valuation of Nawi Brothers Group Ltd (NAWI.TA) is (14,932.70) ILS. With the latest stock price at 5,241.00 ILS, the upside of Nawi Brothers Group Ltd based on DCF is -384.9%.
Based on the latest price of 5,241.00 ILS and our DCF valuation, Nawi Brothers Group Ltd (NAWI.TA) is a sell. selling NAWI.TA stocks now will result in a potential gain of 384.9%.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 5.2% - 6.4% | 5.8% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (64,975.50) - (11,218.40) | (14,932.70) |
| Upside | -1339.8% - -314.1% | -384.9% |