The Discounted Cash Flow (DCF) valuation of Fabryka Obrabiarek Rafamet SA (RAF.WA) is (122.46) PLN. With the latest stock price at 103.00 PLN, the upside of Fabryka Obrabiarek Rafamet SA based on DCF is -218.9%.
Based on the latest price of 103.00 PLN and our DCF valuation, Fabryka Obrabiarek Rafamet SA (RAF.WA) is a sell. selling RAF.WA stocks now will result in a potential gain of 218.9%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 8.0% - 9.5% | 8.8% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (179.60) - (95.97) | (122.46) |
| Upside | -274.4% - -193.2% | -218.9% |