The Discounted Cash Flow (DCF) valuation of One More Level SA (OML.WA) is 0.07 PLN. With the latest stock price at 1.48 PLN, the upside of One More Level SA based on DCF is -95.5%.

Is OML.WA a buy or a sell?

Based on the latest price of 1.48 PLN and our DCF valuation, One More Level SA (OML.WA) is a sell. Selling OML.WA stocks now will result in a potential gain of 95.5%.

	Range	Selected
WACC / Discount Rate	7.6% - 9.5%	8.6%
Long-term Growth Rate	3.0% - 5.0%	4.0%
Fair Price	0.06 - 0.09	0.07
Upside	-96.1% - -94.2%	-95.5%

1.48 PLN

Stock Price

0.07 PLN

Fair Price

REVENUE & EXPENSES

CAPEX

D&A

WORKING CAPITAL

TERMINAL VALUE

OML.WA DCF Valuation: Revenue & Expenses Forecast

(PLN in millions)		Projections

	12-2024	12-2025	12-2026	12-2027	12-2028	12-2029

Revenue	20	0	0	0	0	0
% Growth	11%	-100%	6%	5%	6%	9%

Cost of goods sold	(5)	(0)	(0)	(0)	(0)	(0)
% of Revenue	24%	22%	21%	20%	19%	18%

Selling, G&A expenses	(5)	(0)	(0)	(0)	(0)	(0)
% of Revenue	26%	26%	26%	26%	26%	26%

Research & Development	0	0	0	0	0	0
% of Revenue	0%	0%	0%	0%	0%	0%

Net interest & other expenses	(1)	(0)	(0)	(0)	(0)	(0)
% of Revenue	7%	7%	7%	7%	7%	7%

Tax expense	(2)	(0)	(0)	(0)	(0)	(0)
Tax rate	18%	16%	16%	16%	16%	16%

Net profit	7	0	0	0	0	0
% Margin	36%	0%	0%	0%	0%	0%