The Discounted Cash Flow (DCF) valuation of Notoria Serwis SA (NTS.WA) is 2.73 PLN. With the latest stock price at 9.55 PLN, the upside of Notoria Serwis SA based on DCF is -71.4%.
Based on the latest price of 9.55 PLN and our DCF valuation, Notoria Serwis SA (NTS.WA) is a sell. selling NTS.WA stocks now will result in a potential gain of 71.4%.
| Range | Selected | |
| WACC / Discount Rate | 8.3% - 10.3% | 9.3% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 2.09 - 4.16 | 2.73 |
| Upside | -78.1% - -56.5% | -71.4% |