The Discounted Cash Flow (DCF) valuation of Set Group Nyrt (SET.BD) is (22.20) HUF. With the latest stock price at 17.76 HUF, the upside of Set Group Nyrt based on DCF is -225.0%.
Based on the latest price of 17.76 HUF and our DCF valuation, Set Group Nyrt (SET.BD) is a sell. selling SET.BD stocks now will result in a potential gain of 225.0%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 7.2% - 9.5% | 8.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (26.04) - (20.91) | (22.20) |
| Upside | -246.6% - -217.8% | -225.0% |