The Discounted Cash Flow (DCF) valuation of Sonel SA (SON.WA) is 20.21 PLN. With the latest stock price at 13.65 PLN, the upside of Sonel SA based on DCF is 48.0%.
Based on the latest price of 13.65 PLN and our DCF valuation, Sonel SA (SON.WA) is a buy. buying SON.WA stocks now will result in a potential gain of 48.0%.
| Range | Selected | |
| WACC / Discount Rate | 9.6% - 11.7% | 10.6% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 17.91 - 23.34 | 20.21 |
| Upside | 31.2% - 71.0% | 48.0% |