The Discounted Cash Flow (DCF) valuation of Grodno SA (GRN.WA) is 37.62 PLN. With the latest stock price at 14.90 PLN, the upside of Grodno SA based on DCF is 152.5%.
Based on the latest price of 14.90 PLN and our DCF valuation, Grodno SA (GRN.WA) is a buy. buying GRN.WA stocks now will result in a potential gain of 152.5%.
| Range | Selected | |
| WACC / Discount Rate | 7.7% - 9.3% | 8.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 28.86 - 53.13 | 37.62 |
| Upside | 93.7% - 256.6% | 152.5% |