The Discounted Cash Flow (DCF) valuation of Sonel SA (SON.WA) is 14.61 PLN. With the latest stock price at 15.30 PLN, the upside of Sonel SA based on DCF is -4.5%.
| Range | Selected | |
| WACC / Discount Rate | 8.4% - 10.6% | 9.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 11.97 - 19.29 | 14.61 |
| Upside | -21.8% - 26.1% | -4.5% |