The Discounted Cash Flow (DCF) valuation of Passus SA (PAS.WA) is 83.95 PLN. With the latest stock price at 59.40 PLN, the upside of Passus SA based on DCF is 41.3%.
Based on the latest price of 59.40 PLN and our DCF valuation, Passus SA (PAS.WA) is a buy. buying PAS.WA stocks now will result in a potential gain of 41.3%.
| Range | Selected | |
| WACC / Discount Rate | 8.0% - 10.1% | 9.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 69.72 - 109.68 | 83.95 |
| Upside | 17.4% - 84.7% | 41.3% |