The Discounted Cash Flow (DCF) valuation of Cyfrowy Polsat SA (CPS.WA) is 10.64 PLN. With the latest stock price at 16.80 PLN, the upside of Cyfrowy Polsat SA based on DCF is -36.6%.
Based on the latest price of 16.80 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 36.6%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 15.0% | 10.9% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | (1.80) - 69.63 | 10.64 |
| Upside | -110.7% - 314.6% | -36.6% |