The Discounted Cash Flow (DCF) valuation of Ultimate Games SA (ULG.WA) is 14.54 PLN. With the latest stock price at 11.35 PLN, the upside of Ultimate Games SA based on DCF is 28.1%.
Based on the latest price of 11.35 PLN and our DCF valuation, Ultimate Games SA (ULG.WA) is a buy. buying ULG.WA stocks now will result in a potential gain of 28.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 7.5% | 6.9% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 12.29 - 17.90 | 14.54 |
| Upside | 8.2% - 57.7% | 28.1% |