What is the intrinsic value of 1AT.WA?

As of 2025-05-15, the Intrinsic Value of Atal SA (1AT.WA) is 78.73 PLN. This 1AT.WA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 65.00 PLN, the upside of Atal SA is 21.10%.

The range of the Intrinsic Value is 56.79 - 128.02 PLN

Is 1AT.WA undervalued or overvalued?

Based on its market price of 65.00 PLN and our intrinsic valuation, Atal SA (1AT.WA) is undervalued by 21.10%.

	Range	Selected	Upside
a
DCF (Growth 5y)	56.79 - 128.02	78.73	21.1%
DCF (Growth 10y)	65.23 - 137.46	87.72	35.0%
DCF (EBITDA 5y)	64.50 - 82.55	73.36	12.9%
DCF (EBITDA 10y)	67.48 - 91.78	78.79	21.2%
Fair Value	195.58 - 195.58	195.58	200.89%
P/E	83.32 - 107.74	92.63	42.5%
EV/EBITDA	60.72 - 86.61	73.08	12.4%
EPV	60.02 - 86.96	73.49	13.1%
DDM - Stable	66.99 - 187.64	127.32	95.9%
DDM - Multi	64.72 - 143.00	89.34	37.4%