The Discounted Cash Flow (DCF) valuation of Orange Polska SA (OPL.WA) is 7.83 PLN. With the latest stock price at 8.95 PLN, the upside of Orange Polska SA based on DCF is -12.5%.
Based on the latest price of 8.95 PLN and our DCF valuation, Orange Polska SA (OPL.WA) is a sell. selling OPL.WA stocks now will result in a potential gain of 12.5%.
| Range | Selected | |
| WACC / Discount Rate | 7.3% - 9.5% | 8.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 4.80 - 13.91 | 7.83 |
| Upside | -46.4% - 55.5% | -12.5% |