The Discounted Cash Flow (DCF) valuation of Develia SA (DVL.WA) is 10.62 PLN. With the latest stock price at 8.45 PLN, the upside of Develia SA based on DCF is 25.7%.
Based on the latest price of 8.45 PLN and our DCF valuation, Develia SA (DVL.WA) is a buy. buying DVL.WA stocks now will result in a potential gain of 25.7%.
| Range | Selected | |
| WACC / Discount Rate | 7.7% - 9.1% | 8.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 8.30 - 14.65 | 10.62 |
| Upside | -1.7% - 73.4% | 25.7% |