The Discounted Cash Flow (DCF) valuation of MDI Energia SA (MDI.WA) is 3.13 PLN. With the latest stock price at 0.77 PLN, the upside of MDI Energia SA based on DCF is 307.1%.
Based on the latest price of 0.77 PLN and our DCF valuation, MDI Energia SA (MDI.WA) is a buy. buying MDI.WA stocks now will result in a potential gain of 307.1%.
| Range | Selected | |
| WACC / Discount Rate | 7.9% - 10.0% | 9.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 2.57 - 4.16 | 3.13 |
| Upside | 233.6% - 440.1% | 307.1% |