The Discounted Cash Flow (DCF) valuation of Western Areas Ltd (WSA.AX) is 1.38 AUD. With the latest stock price at 3.86 AUD, the upside of Western Areas Ltd based on DCF is -64.1%.
Based on the latest price of 3.86 AUD and our DCF valuation, Western Areas Ltd (WSA.AX) is a sell. selling WSA.AX stocks now will result in a potential gain of 64.1%.
| Range | Selected | |
| WACC / Discount Rate | 8.1% - 10.4% | 9.3% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 1.11 - 2.04 | 1.38 |
| Upside | -71.1% - -47.2% | -64.1% |