The Discounted Cash Flow (DCF) valuation of Passus SA (PAS.WA) is 40.44 PLN. With the latest stock price at 53.40 PLN, the upside of Passus SA based on DCF is -24.3%.
Based on the latest price of 53.40 PLN and our DCF valuation, Passus SA (PAS.WA) is a sell. selling PAS.WA stocks now will result in a potential gain of 24.3%.
| Range | Selected | |
| WACC / Discount Rate | 8.0% - 10.2% | 9.1% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 30.11 - 63.08 | 40.44 |
| Upside | -43.6% - 18.1% | -24.3% |