The Discounted Cash Flow (DCF) valuation of Kernel Holding S.A. (KER.WA) is 32.12 PLN. With the latest stock price at 18.66 PLN, the upside of Kernel Holding S.A. based on DCF is 72.1%.
Based on the latest price of 18.66 PLN and our DCF valuation, Kernel Holding S.A. (KER.WA) is a buy. buying KER.WA stocks now will result in a potential gain of 72.1%.
| Range | Selected | |
| WACC / Discount Rate | 9.0% - 11.3% | 10.2% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 27.37 - 38.84 | 32.12 |
| Upside | 46.7% - 108.2% | 72.1% |