The Discounted Cash Flow (DCF) valuation of 11 Bit Studios SA (11B.WA) is (131.75) PLN. With the latest stock price at 185.20 PLN, the upside of 11 Bit Studios SA based on DCF is -171.1%.
Based on the latest price of 185.20 PLN and our DCF valuation, 11 Bit Studios SA (11B.WA) is a sell. selling 11B.WA stocks now will result in a potential gain of 171.1%.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 7.9% - 11.1% | 9.5% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (254.58) - (88.10) | (131.75) |
| Upside | -237.5% - -147.6% | -171.1% |