The Discounted Cash Flow (DCF) valuation of Zwack Unicum Likoripari es Kereskedelmi Nyrt (ZWACK.BD) is 17,600.75 HUF. With the latest stock price at 30,000.00 HUF, the upside of Zwack Unicum Likoripari es Kereskedelmi Nyrt based on DCF is -41.3%.
Based on the latest price of 30,000.00 HUF and our DCF valuation, Zwack Unicum Likoripari es Kereskedelmi Nyrt (ZWACK.BD) is a sell. selling ZWACK.BD stocks now will result in a potential gain of 41.3%.
| Range | Selected | |
| WACC / Discount Rate | 9.9% - 11.6% | 10.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 15,353.54 - 21,018.89 | 17,600.75 |
| Upside | -48.8% - -29.9% | -41.3% |