The Discounted Cash Flow (DCF) valuation of X Trade Brokers Dom Maklerski SA (XTB.WA) is 133.84 PLN. With the latest stock price at 74.12 PLN, the upside of X Trade Brokers Dom Maklerski SA based on DCF is 80.6%.
Based on the latest price of 74.12 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 80.6%.
| Range | Selected | |
| WACC / Discount Rate | 9.8% - 13.8% | 11.8% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 119.88 - 155.68 | 133.84 |
| Upside | 61.7% - 110.0% | 80.6% |