The Discounted Cash Flow (DCF) valuation of Poligrafici Printing SpA (POPR.MI) is 1.30 EUR. With the latest stock price at 0.41 EUR, the upside of Poligrafici Printing SpA based on DCF is 220.9%.
Based on the latest price of 0.41 EUR and our DCF valuation, Poligrafici Printing SpA (POPR.MI) is a buy. Buying POPR.MI stocks now will result in a potential gain of 220.9%.
Range | Selected | |
WACC / Discount Rate | 6.6% - 9.1% | 7.9% |
Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
Fair Price | 1.07 - 1.69 | 1.30 |
Upside | 163.4% - 315.2% | 220.9% |
(EUR in millions) | Projections | |||||
12-2021 | 12-2022 | 12-2023 | 12-2024 | 12-2025 | 12-2026 | |
Revenue | 25 | 26 | 27 | 28 | 28 | 29 |
% Growth | 8% | 4% | 3% | 4% | 2% | 2% |
Cost of goods sold | (4) | (4) | (4) | (4) | (4) | (4) |
% of Revenue | 14% | 14% | 14% | 14% | 14% | 14% |
Selling, G&A expenses | (6) | (6) | (7) | (7) | (7) | (7) |
% of Revenue | 25% | 25% | 25% | 25% | 25% | 25% |
Research & Development | 0 | 0 | 0 | 0 | 0 | 0 |
% of Revenue | 0% | 0% | 0% | 0% | 0% | 0% |
Net interest & other expenses | (12) | (13) | (13) | (14) | (14) | (14) |
% of Revenue | 49% | 49% | 49% | 49% | 49% | 49% |
Tax expense | (1) | (1) | (1) | (1) | (1) | (1) |
Tax rate | 36% | 34% | 34% | 34% | 34% | 34% |
Net profit | 2 | 2 | 2 | 2 | 2 | 2 |
% Margin | 8% | 8% | 8% | 8% | 8% | 8% |