The Discounted Cash Flow (DCF) valuation of Bumech SA (BMC.WA) is (1,276. PLN. With the latest stock price at 8.67 PLN, the upside of Bumech SA based on DCF is -14819.7%.

Is BMC.WA a buy or a sell?

Based on the latest price of 8.67 PLN and our DCF valuation, Bumech SA (BMC.WA) is a sell. Selling BMC.WA stocks now will result in a potential gain of 14819.7%.

Note: valuation result may not be accurate due to the company's negative earnings.

	Range	Selected
WACC / Discount Rate	4.4% - 7.1%	5.7%
Long-term Growth Rate	3.0% - 4.2%	3.6%
Fair Price	(10,516.20) - (708.77)	(1,276.20)
Upside	-121394.2% - -8275.0%	-14819.7%

8.67 PLN

Stock Price

(1,276. PLN

Fair Price

REVENUE & EXPENSES

CAPEX

D&A

WORKING CAPITAL

TERMINAL VALUE

BMC.WA DCF Valuation: Revenue & Expenses Forecast

(PLN in millions)		Projections

	12-2024	12-2025	12-2026	12-2027	12-2028	12-2029

Revenue	410	232	250	255	262	275
% Growth	39%	-43%	8%	2%	3%	5%

Cost of goods sold	(492)	(265)	(271)	(263)	(256)	(256)
% of Revenue	120%	114%	108%	103%	98%	93%

Selling, G&A expenses	(62)	(35)	(38)	(38)	(39)	(41)
% of Revenue	15%	15%	15%	15%	15%	15%

Research & Development	0	0	0	0	0	0
% of Revenue	0%	0%	0%	0%	0%	0%

Net interest & other expenses	(795)	(451)	(486)	(495)	(508)	(534)
% of Revenue	194%	194%	194%	194%	194%	194%

Tax expense	(216)	99	103	103	103	106
Tax rate	23%	19%	19%	19%	19%	19%

Net profit	(1,155)	(420)	(441)	(438)	(439)	(450)
% Margin	-282%	-181%	-176%	-172%	-167%	-164%