The Discounted Cash Flow (DCF) valuation of ERG SA (ERG.WA) is 32.37 PLN. With the latest stock price at 47.00 PLN, the upside of ERG SA based on DCF is -31.1%.
Based on the latest price of 47.00 PLN and our DCF valuation, ERG SA (ERG.WA) is a sell. selling ERG.WA stocks now will result in a potential gain of 31.1%.
| Range | Selected | |
| WACC / Discount Rate | 7.7% - 10.9% | 9.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 23.47 - 51.03 | 32.37 |
| Upside | -50.1% - 8.6% | -31.1% |