The Discounted Cash Flow (DCF) valuation of Polygon Real Estate Ltd (POLY.TA) is 7,143.13 ILS. With the latest stock price at 5,199.00 ILS, the upside of Polygon Real Estate Ltd based on DCF is 37.4%.
Based on the latest price of 5,199.00 ILS and our DCF valuation, Polygon Real Estate Ltd (POLY.TA) is a buy. buying POLY.TA stocks now will result in a potential gain of 37.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 7.7% | 6.9% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 6,247.90 - 8,504.11 | 7,143.13 |
| Upside | 20.2% - 63.6% | 37.4% |