The Discounted Cash Flow (DCF) valuation of Budimex SA (BDX.WA) is 331.25 PLN. With the latest stock price at 566.40 PLN, the upside of Budimex SA based on DCF is -41.5%.
Based on the latest price of 566.40 PLN and our DCF valuation, Budimex SA (BDX.WA) is a sell. selling BDX.WA stocks now will result in a potential gain of 41.5%.
| Range | Selected | |
| WACC / Discount Rate | 9.3% - 12.7% | 11.0% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 276.43 - 442.03 | 331.25 |
| Upside | -51.2% - -22.0% | -41.5% |