The Discounted Cash Flow (DCF) valuation of e-Muzyka SA (EMU.WA) is 7.88 PLN. With the latest stock price at 6.80 PLN, the upside of e-Muzyka SA based on DCF is 15.8%.
Based on the latest price of 6.80 PLN and our DCF valuation, e-Muzyka SA (EMU.WA) is a buy. buying EMU.WA stocks now will result in a potential gain of 15.8%.
| Range | Selected | |
| WACC / Discount Rate | 8.0% - 9.9% | 9.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 6.26 - 10.72 | 7.88 |
| Upside | -7.9% - 57.6% | 15.8% |