The Discounted Cash Flow (DCF) valuation of Intersport Polska SA (IPO.WA) is (3.27) PLN. With the latest stock price at 0.38 PLN, the upside of Intersport Polska SA based on DCF is -951.4%.
Based on the latest price of 0.38 PLN and our DCF valuation, Intersport Polska SA (IPO.WA) is a sell. selling IPO.WA stocks now will result in a potential gain of 951.4%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 7.1% - 8.8% | 7.9% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (5.31) - (2.53) | (3.27) |
| Upside | -1484.0% - -760.0% | -951.4% |