The Discounted Cash Flow (DCF) valuation of OT Logistics SA (OTS.WA) is 20.52 PLN. With the latest stock price at 15.02 PLN, the upside of OT Logistics SA based on DCF is 36.6%.
Based on the latest price of 15.02 PLN and our DCF valuation, OT Logistics SA (OTS.WA) is a buy. buying OTS.WA stocks now will result in a potential gain of 36.6%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 8.5% | 7.4% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 2.82 - 81.50 | 20.52 |
| Upside | -81.3% - 442.6% | 36.6% |