The Discounted Cash Flow (DCF) valuation of Grupa Recykl SA (GRC.WA) is 84.32 PLN. With the latest stock price at 66.00 PLN, the upside of Grupa Recykl SA based on DCF is 27.8%.
Based on the latest price of 66.00 PLN and our DCF valuation, Grupa Recykl SA (GRC.WA) is a buy. buying GRC.WA stocks now will result in a potential gain of 27.8%.
| Range | Selected | |
| WACC / Discount Rate | 7.1% - 9.7% | 8.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 58.50 - 138.60 | 84.32 |
| Upside | -11.4% - 110.0% | 27.8% |