The Discounted Cash Flow (DCF) valuation of Gremi Media SA (GME.WA) is 40.95 PLN. With the latest stock price at 39.80 PLN, the upside of Gremi Media SA based on DCF is 2.9%.
Based on the latest price of 39.80 PLN and our DCF valuation, Gremi Media SA (GME.WA) is a buy. buying GME.WA stocks now will result in a potential gain of 2.9%.
| Range | Selected | |
| WACC / Discount Rate | 7.8% - 9.6% | 8.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 33.79 - 53.72 | 40.95 |
| Upside | -15.1% - 35.0% | 2.9% |