The Discounted Cash Flow (DCF) valuation of e-Muzyka SA (EMU.WA) is 7.36 PLN. With the latest stock price at 6.80 PLN, the upside of e-Muzyka SA based on DCF is 8.3%.
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 8.3%.
| Range | Selected | |
| WACC / Discount Rate | 8.5% - 10.4% | 9.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 5.91 - 9.85 | 7.36 |
| Upside | -13.1% - 44.8% | 8.3% |