The Discounted Cash Flow (DCF) valuation of Termo Rex SA (TRR.WA) is 0.37 PLN. With the latest stock price at 0.72 PLN, the upside of Termo Rex SA based on DCF is -48.8%.
Based on the latest price of 0.72 PLN and our DCF valuation, Termo Rex SA (TRR.WA) is a sell. selling TRR.WA stocks now will result in a potential gain of 48.8%.
| Range | Selected | |
| WACC / Discount Rate | 7.7% - 9.7% | 8.7% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 0.27 - 0.57 | 0.37 |
| Upside | -62.2% - -20.9% | -48.8% |