The Discounted Cash Flow (DCF) valuation of Cognor Holding SA (COG.WA) is 6.77 PLN. With the latest stock price at 7.50 PLN, the upside of Cognor Holding SA based on DCF is -9.8%.
Based on the latest price of 7.50 PLN and our DCF valuation, Cognor Holding SA (COG.WA) is a sell. selling COG.WA stocks now will result in a potential gain of 9.8%.
| Range | Selected | |
| WACC / Discount Rate | 8.2% - 10.9% | 9.6% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 3.88 - 12.30 | 6.77 |
| Upside | -48.3% - 64.0% | -9.8% |