As of 2025-07-06, the Intrinsic Value of Atal SA (1AT.WA) is 80.42 PLN. This 1AT.WA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 64.00 PLN, the upside of Atal SA is 25.70%.
The range of the Intrinsic Value is 57.51 - 133.36 PLN
Based on its market price of 64.00 PLN and our intrinsic valuation, Atal SA (1AT.WA) is undervalued by 25.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 57.51 - 133.36 | 80.42 | 25.7% |
| DCF (Growth 10y) | 66.07 - 143.17 | 89.62 | 40.0% |
| DCF (EBITDA 5y) | 65.70 - 80.71 | 74.45 | 16.3% |
| DCF (EBITDA 10y) | 68.62 - 90.94 | 80.05 | 25.1% |
| Fair Value | 195.58 - 195.58 | 195.58 | 205.59% |
| P/E | 68.20 - 101.08 | 85.00 | 32.8% |
| EV/EBITDA | 53.92 - 83.38 | 70.87 | 10.7% |
| EPV | 60.66 - 88.86 | 74.76 | 16.8% |
| DDM - Stable | 67.70 - 194.77 | 131.23 | 105.1% |
| DDM - Multi | 65.51 - 148.85 | 91.24 | 42.6% |
| Market Cap (mil) | 2,765.44 |
| Beta | 0.07 |
| Outstanding shares (mil) | 43.21 |
| Enterprise Value (mil) | 3,145.47 |
| Market risk premium | 6.34% |
| Cost of Equity | 9.92% |
| Cost of Debt | 8.18% |
| WACC | 9.61% |