The Discounted Cash Flow (DCF) valuation of Zespol Elektrocieplowni Wroclawskich Kogeneracja SA (KGN.WA) is 92.82 PLN. With the latest stock price at 67.80 PLN, the upside of Zespol Elektrocieplowni Wroclawskich Kogeneracja SA based on DCF is 36.9%.
Based on the latest price of 67.80 PLN and our DCF valuation, Zespol Elektrocieplowni Wroclawskich Kogeneracja SA (KGN.WA) is a buy. buying KGN.WA stocks now will result in a potential gain of 36.9%.
| Range | Selected | |
| WACC / Discount Rate | 7.8% - 9.2% | 8.5% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 78.94 - 111.63 | 92.82 |
| Upside | 16.4% - 64.6% | 36.9% |