The Discounted Cash Flow (DCF) valuation of Grupa Lotos SA (LTS.WA) is 125.93 PLN. With the latest stock price at 79.00 PLN, the upside of Grupa Lotos SA based on DCF is 59.4%.
Based on the latest price of 79.00 PLN and our DCF valuation, Grupa Lotos SA (LTS.WA) is a buy. buying LTS.WA stocks now will result in a potential gain of 59.4%.
| Range | Selected | |
| WACC / Discount Rate | 9.3% - 12.5% | 10.9% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 106.19 - 155.60 | 125.93 |
| Upside | 34.4% - 97.0% | 59.4% |