The Discounted Cash Flow (DCF) valuation of Mirbud SA (MRB.WA) is 21.00 PLN. With the latest stock price at 14.72 PLN, the upside of Mirbud SA based on DCF is 42.7%.
Based on the latest price of 14.72 PLN and our DCF valuation, Mirbud SA (MRB.WA) is a buy. buying MRB.WA stocks now will result in a potential gain of 42.7%.
| Range | Selected | |
| WACC / Discount Rate | 8.7% - 10.6% | 9.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 17.34 - 27.15 | 21.00 |
| Upside | 17.8% - 84.4% | 42.7% |