The Discounted Cash Flow (DCF) valuation of Vercom SA (VRC.WA) is 98.64 PLN. With the latest stock price at 122.20 PLN, the upside of Vercom SA based on DCF is -19.3%.
Based on the latest price of 122.20 PLN and our DCF valuation, Vercom SA (VRC.WA) is a sell. selling VRC.WA stocks now will result in a potential gain of 19.3%.
| Range | Selected | |
| WACC / Discount Rate | 8.4% - 11.0% | 9.7% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 72.72 - 155.59 | 98.64 |
| Upside | -40.5% - 27.3% | -19.3% |