The Discounted Cash Flow (DCF) valuation of Kruk SA (KRU.WA) is 606.42 PLN. With the latest stock price at 403.40 PLN, the upside of Kruk SA based on DCF is 50.3%.
Based on the latest price of 403.40 PLN and our DCF valuation, Kruk SA (KRU.WA) is a buy. buying KRU.WA stocks now will result in a potential gain of 50.3%.
| Range | Selected | |
| WACC / Discount Rate | 8.4% - 10.8% | 9.6% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 471.79 - 802.59 | 606.42 |
| Upside | 17.0% - 99.0% | 50.3% |