The Discounted Cash Flow (DCF) valuation of Gremi Media SA (GME.WA) is 41.02 PLN. With the latest stock price at 34.40 PLN, the upside of Gremi Media SA based on DCF is 19.2%.
Based on the latest price of 34.40 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 19.2%.
| Range | Selected | |
| WACC / Discount Rate | 7.7% - 10.0% | 8.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 33.39 - 55.64 | 41.02 |
| Upside | -2.9% - 61.7% | 19.2% |