The Discounted Cash Flow (DCF) valuation of Ambra SA (AMB.WA) is 30.62 PLN. With the latest stock price at 21.50 PLN, the upside of Ambra SA based on DCF is 42.4%.
Based on the latest price of 21.50 PLN and our DCF valuation, Ambra SA (AMB.WA) is a buy. Buying AMB.WA stocks now will result in a potential gain of 42.4%.
Range | Selected | |
WACC / Discount Rate | 7.9% - 9.3% | 8.6% |
Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
Fair Price | 24.77 - 40.47 | 30.62 |
Upside | 15.2% - 88.3% | 42.4% |
(PLN in millions) | Projections | |||||
06-2024 | 06-2025 | 06-2026 | 06-2027 | 06-2028 | 06-2029 | |
Revenue | 914 | 998 | 1,058 | 1,161 | 1,276 | 1,425 |
% Growth | 4% | 9% | 6% | 10% | 10% | 12% |
Cost of goods sold | (598) | (653) | (692) | (759) | (834) | (932) |
% of Revenue | 65% | 65% | 65% | 65% | 65% | 65% |
Selling, G&A expenses | (194) | (212) | (224) | (246) | (271) | (302) |
% of Revenue | 21% | 21% | 21% | 21% | 21% | 21% |
Research & Development | 0 | 0 | 0 | 0 | 0 | 0 |
% of Revenue | 0% | 0% | 0% | 0% | 0% | 0% |
Net interest & other expenses | (33) | (36) | (38) | (42) | (46) | (51) |
% of Revenue | 4% | 4% | 4% | 4% | 4% | 4% |
Tax expense | (16) | (19) | (21) | (23) | (25) | (28) |
Tax rate | 18% | 20% | 20% | 20% | 20% | 20% |
Net profit | 73 | 78 | 83 | 91 | 100 | 112 |
% Margin | 8% | 8% | 8% | 8% | 8% | 8% |