The Discounted Cash Flow (DCF) valuation of Rainbow Tours SA (RBW.WA) is 205.95 PLN. With the latest stock price at 141.60 PLN, the upside of Rainbow Tours SA based on DCF is 45.4%.
Based on the latest price of 141.60 PLN and our DCF valuation, Rainbow Tours SA (RBW.WA) is a buy. buying RBW.WA stocks now will result in a potential gain of 45.4%.
| Range | Selected | |
| WACC / Discount Rate | 10.5% - 13.6% | 12.1% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 179.01 - 244.50 | 205.95 |
| Upside | 26.4% - 72.7% | 45.4% |