The Discounted Cash Flow (DCF) valuation of Playway SA (PLW.WA) is 402.92 PLN. With the latest stock price at 246.50 PLN, the upside of Playway SA based on DCF is 63.5%.
Based on the latest price of 246.50 PLN and our DCF valuation, Playway SA (PLW.WA) is a buy. buying PLW.WA stocks now will result in a potential gain of 63.5%.
| Range | Selected | |
| WACC / Discount Rate | 10.8% - 13.4% | 12.1% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 355.12 - 468.19 | 402.92 |
| Upside | 44.1% - 89.9% | 63.5% |