The Discounted Cash Flow (DCF) valuation of Sonel SA (SON.WA) is 22.23 PLN. With the latest stock price at 16.25 PLN, the upside of Sonel SA based on DCF is 36.8%.
Based on the latest price of 16.25 PLN and our DCF valuation, Sonel SA (SON.WA) is a buy. buying SON.WA stocks now will result in a potential gain of 36.8%.
| Range | Selected | |
| WACC / Discount Rate | 8.2% - 11.1% | 9.7% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 18.63 - 27.84 | 22.23 |
| Upside | 14.6% - 71.3% | 36.8% |