The Discounted Cash Flow (DCF) valuation of Budimex SA (BDX.WA) is 328.60 PLN. With the latest stock price at 568.20 PLN, the upside of Budimex SA based on DCF is -42.2%.
Based on the latest price of 568.20 PLN and our DCF valuation, Budimex SA (BDX.WA) is a sell. selling BDX.WA stocks now will result in a potential gain of 42.2%.
| Range | Selected | |
| WACC / Discount Rate | 9.4% - 12.8% | 11.1% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 275.32 - 434.65 | 328.60 |
| Upside | -51.5% - -23.5% | -42.2% |