The Discounted Cash Flow (DCF) valuation of Przedsiebiorstwo Hydrauliki Silowej Hydrotor SA (HDR.WA) is 25.55 PLN. With the latest stock price at 21.70 PLN, the upside of Przedsiebiorstwo Hydrauliki Silowej Hydrotor SA based on DCF is 17.7%.
Based on the latest price of 21.70 PLN and our DCF valuation, Przedsiebiorstwo Hydrauliki Silowej Hydrotor SA (HDR.WA) is a buy. buying HDR.WA stocks now will result in a potential gain of 17.7%.
| Range | Selected | |
| WACC / Discount Rate | 7.6% - 12.8% | 10.2% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 11.16 - 68.35 | 25.55 |
| Upside | -48.6% - 215.0% | 17.7% |