The Discounted Cash Flow (DCF) valuation of Netia SA (NET.WA) is 4.22 PLN. With the latest stock price at 6.94 PLN, the upside of Netia SA based on DCF is -39.1%.
Based on the latest price of 6.94 PLN and our DCF valuation, Netia SA (NET.WA) is a sell. selling NET.WA stocks now will result in a potential gain of 39.1%.
| Range | Selected | |
| WACC / Discount Rate | 9.4% - 11.8% | 10.6% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 3.00 - 6.45 | 4.22 |
| Upside | -56.8% - -7.0% | -39.1% |