The Discounted Cash Flow (DCF) valuation of Waberer's International Nyrt (WABERERS.BD) is 17,039.17 HUF. With the latest stock price at 4,750.00 HUF, the upside of Waberer's International Nyrt based on DCF is 258.7%.
Based on the latest price of 4,750.00 HUF and our DCF valuation, Waberer's International Nyrt (WABERERS.BD) is a buy. buying WABERERS.BD stocks now will result in a potential gain of 258.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 9.3% | 7.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 11,145.05 - 31,617.81 | 17,039.17 |
| Upside | 134.6% - 565.6% | 258.7% |