The Discounted Cash Flow (DCF) valuation of Cyfrowy Polsat SA (CPS.WA) is 10.15 PLN. With the latest stock price at 14.87 PLN, the upside of Cyfrowy Polsat SA based on DCF is -31.8%.
Based on the latest price of 14.87 PLN and our DCF valuation, Cyfrowy Polsat SA (CPS.WA) is a sell. selling CPS.WA stocks now will result in a potential gain of 31.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 15.3% | 11.0% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | (2.27) - 71.83 | 10.15 |
| Upside | -115.3% - 383.0% | -31.8% |