The Discounted Cash Flow (DCF) valuation of Spyrosoft SA (SPR.WA) is 299.94 PLN. With the latest stock price at 550.00 PLN, the upside of Spyrosoft SA based on DCF is -45.5%.
Based on the latest price of 550.00 PLN and our DCF valuation, Spyrosoft SA (SPR.WA) is a sell. selling SPR.WA stocks now will result in a potential gain of 45.5%.
| Range | Selected | |
| WACC / Discount Rate | 9.3% - 12.3% | 10.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 242.63 - 402.61 | 299.94 |
| Upside | -55.9% - -26.8% | -45.5% |