The Discounted Cash Flow (DCF) valuation of Oponeo.pl SA (OPN.WA) is 126.66 PLN. With the latest stock price at 103.50 PLN, the upside of Oponeo.pl SA based on DCF is 22.4%.
Based on the latest price of 103.50 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 22.4%.
| Range | Selected | |
| WACC / Discount Rate | 10.0% - 12.5% | 11.2% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 110.19 - 149.38 | 126.66 |
| Upside | 6.5% - 44.3% | 22.4% |