OT Logistics S.A (OTS) Valuation & Financial Model
Interactive Discounted Cash Flow (DCF) model for OT Logistics S.A (WSE:OTS), currently being evaluated. In 2024, OT Logistics S.A generated $320.97 Million in revenue and -$7.31 Million in free cash flow. Explore projected intrinsic value assumptions based on institutional-grade macro metrics.
Valuation Methodology & Recent Performance
The financial model for OT Logistics S.A is calculated using an institutional discounted cash flow (DCF) engine utilizing recent operational metrics:
- Current Price: N/A
- Recent Revenue (2024): $320.97 Million
- Free Cash Flow (2024): -$7.31 Million
- Discount Rate (WACC): Derived using the Risk-Free Rate (e.g., 10Y Gov Bond) plus an Equity Risk Premium based on market volatility and stock price variance.
- Terminal Value: Projected using a perpetual growth model bounded by long-term macroeconomic estimates.