What is the intrinsic value of 06N.WA?

As of 2025-07-04, the Intrinsic Value of Magna Polonia SA (06N.WA) is 0.61 PLN. This 06N.WA valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 2.58 PLN, the upside of Magna Polonia SA is -76.30%.

The range of the Intrinsic Value is 0.46 - 0.96 PLN

Is 06N.WA undervalued or overvalued?

Based on its market price of 2.58 PLN and our intrinsic valuation, Magna Polonia SA (06N.WA) is overvalued by 76.30%.

	Range	Selected	Upside
a
DCF (Growth 5y)	(0.92) - (0.32)	(0.51)	-119.6%
DCF (Growth 10y)	0.46 - 0.96	0.61	-76.3%
DCF (EBITDA 5y)	0.70 - 2.19	1.33	-48.5%
DCF (EBITDA 10y)	1.21 - 4.03	2.36	-8.4%
Fair Value	1.49 - 1.49	1.49	-42.29%
P/E	0.14 - 2.17	0.87	-66.3%
EV/EBITDA	0.66 - 1.59	0.97	-62.3%
EPV	0.07 - 0.01	0.04	-98.5%
DDM - Stable	0.60 - 1.71	1.15	-55.3%
DDM - Multi	5.82 - 12.93	8.03	211.3%