The Discounted Cash Flow (DCF) valuation of Inter RAO Lietuva AB (IRL.WA) is 45.79 PLN. With the latest stock price at 11.54 PLN, the upside of Inter RAO Lietuva AB based on DCF is 296.8%.
Based on the latest price of 11.54 PLN and our DCF valuation, Inter RAO Lietuva AB (IRL.WA) is a buy. buying IRL.WA stocks now will result in a potential gain of 296.8%.
| Range | Selected | |
| WACC / Discount Rate | 8.6% - 12.3% | 10.5% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 38.41 - 57.79 | 45.79 |
| Upside | 232.8% - 400.8% | 296.8% |