The Discounted Cash Flow (DCF) valuation of R22 SA (R22.WA) is 83.42 PLN. With the latest stock price at 75.00 PLN, the upside of R22 SA based on DCF is 11.2%.
Based on the latest price of 75.00 PLN and our DCF valuation, R22 SA (R22.WA) is a buy. buying R22.WA stocks now will result in a potential gain of 11.2%.
| Range | Selected | |
| WACC / Discount Rate | 8.9% - 10.6% | 9.7% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 62.14 - 122.52 | 83.42 |
| Upside | -17.2% - 63.4% | 11.2% |