The Discounted Cash Flow (DCF) valuation of Tim SA (TIM.WA) is 35.40 PLN. With the latest stock price at 50.50 PLN, the upside of Tim SA based on DCF is -29.9%.
Based on the latest price of 50.50 PLN and our DCF valuation, Tim SA (TIM.WA) is a sell. selling TIM.WA stocks now will result in a potential gain of 29.9%.
| Range | Selected | |
| WACC / Discount Rate | 7.7% - 9.5% | 8.6% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 25.37 - 57.48 | 35.40 |
| Upside | -49.8% - 13.8% | -29.9% |