The Discounted Cash Flow (DCF) valuation of Silvair Inc (SVRS.WA) is (49.15) PLN. With the latest stock price at 6.50 PLN, the upside of Silvair Inc based on DCF is -856.1%.
Based on the latest price of 6.50 PLN and our DCF valuation, Silvair Inc (SVRS.WA) is a sell. selling SVRS.WA stocks now will result in a potential gain of 856.1%.
Note: valuation result may not be accurate due to the company's negative cashflows.
| Range | Selected | |
| WACC / Discount Rate | 6.9% - 9.0% | 8.0% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (98.37) - (33.52) | (49.15) |
| Upside | -1613.4% - -615.7% | -856.1% |