The Discounted Cash Flow (DCF) valuation of Wawel SA (WWL.WA) is 574.30 PLN. With the latest stock price at 788.00 PLN, the upside of Wawel SA based on DCF is -27.1%.
Based on the latest price of 788.00 PLN and our DCF valuation, Wawel SA (WWL.WA) is a sell. selling WWL.WA stocks now will result in a potential gain of 27.1%.
| Range | Selected | |
| WACC / Discount Rate | 9.4% - 12.5% | 10.9% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 464.28 - 799.71 | 574.30 |
| Upside | -41.1% - 1.5% | -27.1% |