The Discounted Cash Flow (DCF) valuation of Xplus SA (XPL.WA) is 1.50 PLN. With the latest stock price at 1.95 PLN, the upside of Xplus SA based on DCF is -23.1%.
Based on the latest price of 1.95 PLN and our DCF valuation, Xplus SA (XPL.WA) is a sell. selling XPL.WA stocks now will result in a potential gain of 23.1%.
| Range | Selected | |
| WACC / Discount Rate | 8.9% - 11.5% | 10.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1.25 - 1.94 | 1.50 |
| Upside | -35.8% - -0.8% | -23.1% |