The Discounted Cash Flow (DCF) valuation of X Trade Brokers Dom Maklerski SA (XTB.WA) is 134.19 PLN. With the latest stock price at 71.88 PLN, the upside of X Trade Brokers Dom Maklerski SA based on DCF is 86.7%.
Based on the latest price of 71.88 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 86.7%.
| Range | Selected | |
| WACC / Discount Rate | 9.8% - 13.8% | 11.8% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 120.01 - 156.53 | 134.19 |
| Upside | 67.0% - 117.8% | 86.7% |