The Discounted Cash Flow (DCF) valuation of Geotrans SA (GTS.WA) is 2.87 PLN. With the latest stock price at 5.18 PLN, the upside of Geotrans SA based on DCF is -44.5%.
Based on the latest price of 5.18 PLN and our DCF valuation, Geotrans SA (GTS.WA) is a sell. selling GTS.WA stocks now will result in a potential gain of 44.5%.
| Range | Selected | |
| WACC / Discount Rate | 8.2% - 10.8% | 9.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 2.55 - 3.47 | 2.87 |
| Upside | -50.7% - -33.1% | -44.5% |