The Discounted Cash Flow (DCF) valuation of Rawlplug SA (RWL.WA) is 20.02 PLN. With the latest stock price at 16.15 PLN, the upside of Rawlplug SA based on DCF is 24.0%.
Based on the latest price of 16.15 PLN and our DCF valuation, Rawlplug SA (RWL.WA) is a buy. buying RWL.WA stocks now will result in a potential gain of 24.0%.
| Range | Selected | |
| WACC / Discount Rate | 7.2% - 9.5% | 8.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 12.32 - 35.54 | 20.02 |
| Upside | -23.7% - 120.0% | 24.0% |