The Discounted Cash Flow (DCF) valuation of Oponeo.pl SA (OPN.WA) is 116.92 PLN. With the latest stock price at 94.00 PLN, the upside of Oponeo.pl SA based on DCF is 24.4%.
Based on the latest price of 94.00 PLN and our DCF valuation, Oponeo.pl SA (OPN.WA) is a buy. buying OPN.WA stocks now will result in a potential gain of 24.4%.
| Range | Selected | |
| WACC / Discount Rate | 10.4% - 12.7% | 11.6% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 102.00 - 137.08 | 116.92 |
| Upside | 8.5% - 45.8% | 24.4% |