The Discounted Cash Flow (DCF) valuation of Unibep SA (UNI.WA) is 16.25 PLN. With the latest stock price at 11.10 PLN, the upside of Unibep SA based on DCF is 46.4%.
Based on the latest price of 11.10 PLN and our DCF valuation, Unibep SA (UNI.WA) is a buy. buying UNI.WA stocks now will result in a potential gain of 46.4%.
| Range | Selected | |
| WACC / Discount Rate | 10.1% - 11.7% | 10.9% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 14.05 - 19.07 | 16.25 |
| Upside | 26.6% - 71.8% | 46.4% |