The Discounted Cash Flow (DCF) valuation of Opus Global Nyrt (OPUS.BD) is 408.91 HUF. With the latest stock price at 572.00 HUF, the upside of Opus Global Nyrt based on DCF is -28.5%.
Based on the latest price of 572.00 HUF and our DCF valuation, Opus Global Nyrt (OPUS.BD) is a sell. selling OPUS.BD stocks now will result in a potential gain of 28.5%.
| Range | Selected | |
| WACC / Discount Rate | 9.3% - 13.4% | 11.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 275.55 - 668.62 | 408.91 |
| Upside | -51.8% - 16.9% | -28.5% |