The Discounted Cash Flow (DCF) valuation of Greek Organisation of Football Prognostics SA (OPAP.AT) is 21.64 EUR. With the latest stock price at 14.08 EUR, the upside of Greek Organisation of Football Prognostics SA based on DCF is 53.7%.
Based on the latest price of 14.08 EUR and our DCF valuation, Greek Organisation of Football Prognostics SA (OPAP.AT) is a buy. buying OPAP.AT stocks now will result in a potential gain of 53.7%.
| Range | Selected | |
| WACC / Discount Rate | 8.0% - 10.0% | 9.0% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 18.36 - 26.47 | 21.64 |
| Upside | 30.4% - 88.0% | 53.7% |