The Discounted Cash Flow (DCF) valuation of Mabion SA (MAB.WA) is (2.47) PLN. With the latest stock price at 9.71 PLN, the upside of Mabion SA based on DCF is -125.5%.
Based on the latest price of 9.71 PLN and our DCF valuation, Mabion SA (MAB.WA) is a sell. selling MAB.WA stocks now will result in a potential gain of 125.5%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 7.8% - 10.9% | 9.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (6.24) - (1.13) | (2.47) |
| Upside | -164.3% - -111.6% | -125.5% |