The Discounted Cash Flow (DCF) valuation of Ekobox SA (EBX.WA) is 0.88 PLN. With the latest stock price at 1.38 PLN, the upside of Ekobox SA based on DCF is -36.1%.
Based on the latest price of 1.38 PLN and our DCF valuation, Ekobox SA (EBX.WA) is a sell. selling EBX.WA stocks now will result in a potential gain of 36.1%.
| Range | Selected | |
| WACC / Discount Rate | 7.6% - 9.0% | 8.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 0.73 - 1.15 | 0.88 |
| Upside | -47.1% - -16.8% | -36.1% |