The Discounted Cash Flow (DCF) valuation of Rainbow Tours SA (RBW.WA) is 204.57 PLN. With the latest stock price at 128.50 PLN, the upside of Rainbow Tours SA based on DCF is 59.2%.
Based on the latest price of 128.50 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 59.2%.
| Range | Selected | |
| WACC / Discount Rate | 10.7% - 13.6% | 12.2% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 179.33 - 239.89 | 204.57 |
| Upside | 39.6% - 86.7% | 59.2% |