The Discounted Cash Flow (DCF) valuation of X Trade Brokers Dom Maklerski SA (XTB.WA) is 159.70 PLN. With the latest stock price at 109.04 PLN, the upside of X Trade Brokers Dom Maklerski SA based on DCF is 46.5%.
Based on the latest price of 109.04 PLN and our DCF valuation, X Trade Brokers Dom Maklerski SA (XTB.WA) is a buy. buying XTB.WA stocks now will result in a potential gain of 46.5%.
| Range | Selected | |
| WACC / Discount Rate | 9.2% - 12.0% | 10.6% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 141.57 - 191.92 | 159.70 |
| Upside | 29.8% - 76.0% | 46.5% |