The Discounted Cash Flow (DCF) valuation of Suwary SA w Pabianicach (SUW.WA) is 28.81 PLN. With the latest stock price at 31.00 PLN, the upside of Suwary SA w Pabianicach based on DCF is -7.1%.
Based on the latest price of 31.00 PLN and our DCF valuation, Suwary SA w Pabianicach (SUW.WA) is a sell. selling SUW.WA stocks now will result in a potential gain of 7.1%.
| Range | Selected | |
| WACC / Discount Rate | 7.4% - 10.2% | 8.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 21.17 - 44.61 | 28.81 |
| Upside | -31.7% - 43.9% | -7.1% |