The Discounted Cash Flow (DCF) valuation of Nextbike Polska SA (NXB.WA) is 13.79 PLN. With the latest stock price at 15.00 PLN, the upside of Nextbike Polska SA based on DCF is -8.1%.
Based on the latest price of 15.00 PLN and our DCF valuation, Nextbike Polska SA (NXB.WA) is a sell. selling NXB.WA stocks now will result in a potential gain of 8.1%.
| Range | Selected | |
| WACC / Discount Rate | 7.9% - 10.9% | 9.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 10.67 - 20.02 | 13.79 |
| Upside | -28.8% - 33.5% | -8.1% |