The Discounted Cash Flow (DCF) valuation of Royal Unibrew A/S (RBREW.CO) is 659.24 DKK. With the latest stock price at 535.00 DKK, the upside of Royal Unibrew A/S based on DCF is 23.2%.
Based on the latest price of 535.00 DKK and our DCF valuation, Royal Unibrew A/S (RBREW.CO) is a buy. buying RBREW.CO stocks now will result in a potential gain of 23.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.1% - 7.0% | 6.0% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 498.97 - 945.99 | 659.24 |
| Upside | -6.7% - 76.8% | 23.2% |