The Discounted Cash Flow (DCF) valuation of Games Operators SA (GOP.WA) is 25.79 PLN. With the latest stock price at 17.66 PLN, the upside of Games Operators SA based on DCF is 46.0%.
Based on the latest price of 17.66 PLN and our DCF valuation, Games Operators SA (GOP.WA) is a buy. buying GOP.WA stocks now will result in a potential gain of 46.0%.
| Range | Selected | |
| WACC / Discount Rate | 9.5% - 11.6% | 10.6% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 23.05 - 29.51 | 25.79 |
| Upside | 30.5% - 67.1% | 46.0% |