The Discounted Cash Flow (DCF) valuation of Comp SA (CMP.WA) is 174.30 PLN. With the latest stock price at 234.00 PLN, the upside of Comp SA based on DCF is -25.5%.
Based on the latest price of 234.00 PLN and our DCF valuation, Comp SA (CMP.WA) is a sell. selling CMP.WA stocks now will result in a potential gain of 25.5%.
| Range | Selected | |
| WACC / Discount Rate | 9.3% - 11.4% | 10.4% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 138.78 - 240.80 | 174.30 |
| Upside | -40.7% - 2.9% | -25.5% |