The Discounted Cash Flow (DCF) valuation of Grodno SA (GRN.WA) is 80.00 PLN. With the latest stock price at 10.60 PLN, the upside of Grodno SA based on DCF is 654.7%.
Based on the latest price of 10.60 PLN and our DCF valuation, Grodno SA (GRN.WA) is a buy. buying GRN.WA stocks now will result in a potential gain of 654.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.9% - 8.0% | 7.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 62.55 - 110.98 | 80.00 |
| Upside | 490.1% - 946.9% | 654.7% |