As of 2025-07-23, the Intrinsic Value of 11 Bit Studios SA (11B.WA) is 76.12 PLN. This 11B.WA valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 185.20 PLN, the upside of 11 Bit Studios SA is -58.90%.
The range of the Intrinsic Value is 63.20 - 111.26 PLN
Based on its market price of 185.20 PLN and our intrinsic valuation, 11 Bit Studios SA (11B.WA) is overvalued by 58.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (254.58) - (88.10) | (131.75) | -171.1% |
| DCF (Growth 10y) | (67.57) - (170.88) | (95.17) | -151.4% |
| DCF (EBITDA 5y) | 63.20 - 111.26 | 76.12 | -58.9% |
| DCF (EBITDA 10y) | 35.79 - 91.05 | 51.18 | -72.4% |
| Fair Value | 22.02 - 22.02 | 22.02 | -88.11% |
| P/E | 11.69 - 17.61 | 16.04 | -91.3% |
| EV/EBITDA | 141.95 - 264.62 | 190.57 | 2.9% |
| EPV | 67.89 - 85.03 | 76.46 | -58.7% |
| DDM - Stable | 7.50 - 26.98 | 17.24 | -90.7% |
| DDM - Multi | 9.10 - 26.22 | 13.60 | -92.7% |
| Market Cap (mil) | 448.18 |
| Beta | 0.80 |
| Outstanding shares (mil) | 2.42 |
| Enterprise Value (mil) | 384.20 |
| Market risk premium | 6.34% |
| Cost of Equity | 9.58% |
| Cost of Debt | 5.11% |
| WACC | 9.51% |