The Discounted Cash Flow (DCF) valuation of Mabion SA (MAB.WA) is 4.80 PLN. With the latest stock price at 9.50 PLN, the upside of Mabion SA based on DCF is -49.4%.
Based on the latest price of 9.50 PLN and our DCF valuation, Mabion SA (MAB.WA) is a sell. selling MAB.WA stocks now will result in a potential gain of 49.4%.
| Range | Selected | |
| WACC / Discount Rate | 10.2% - 13.5% | 11.8% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 4.32 - 5.73 | 4.80 |
| Upside | -54.5% - -39.7% | -49.4% |