The Discounted Cash Flow (DCF) valuation of Fabryki Sprzetu i Narzedzi Gorniczych Grupa Kapitalowa Fasing SA (FSG.WA) is 15.58 PLN. With the latest stock price at 12.10 PLN, the upside of Fabryki Sprzetu i Narzedzi Gorniczych Grupa Kapitalowa Fasing SA based on DCF is 28.8%.
Based on the latest price of 12.10 PLN and our DCF valuation, Fabryki Sprzetu i Narzedzi Gorniczych Grupa Kapitalowa Fasing SA (FSG.WA) is a buy. buying FSG.WA stocks now will result in a potential gain of 28.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 7.1% | 6.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 10.30 - 24.92 | 15.58 |
| Upside | -14.8% - 105.9% | 28.8% |