The Discounted Cash Flow (DCF) valuation of Playway SA (PLW.WA) is 477.44 PLN. With the latest stock price at 324.00 PLN, the upside of Playway SA based on DCF is 47.4%.
Based on the latest price of 324.00 PLN and our DCF valuation, Playway SA (PLW.WA) is a buy. buying PLW.WA stocks now will result in a potential gain of 47.4%.
| Range | Selected | |
| WACC / Discount Rate | 10.6% - 13.3% | 12.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 400.15 - 601.81 | 477.44 |
| Upside | 23.5% - 85.7% | 47.4% |