What is the intrinsic value of ABS.WA?

As of 2026-04-04, the Intrinsic Value of Asseco Business Solutions SA (ABS.WA) is 59.72 PLN. This ABS.WA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 81.40 PLN, the upside of Asseco Business Solutions SA is -26.60%.

The range of the Intrinsic Value is 48.54 - 79.53 PLN

Is ABS.WA undervalued or overvalued?

Based on its market price of 81.40 PLN and our intrinsic valuation, Asseco Business Solutions SA (ABS.WA) is overvalued by 26.60%.

	Range	Selected	Upside
a
DCF (Growth 5y)	48.54 - 79.53	59.72	-26.6%
DCF (Growth 10y)	59.28 - 93.59	71.77	-11.8%
DCF (EBITDA 5y)	57.27 - 72.31	66.03	-18.9%
DCF (EBITDA 10y)	66.39 - 85.85	76.86	-5.6%
Fair Value	47.15 - 47.15	47.15	-42.08%
P/E	68.78 - 92.32	82.21	1.0%
EV/EBITDA	61.13 - 87.50	74.20	-8.8%
EPV	36.75 - 44.43	40.59	-50.1%
DDM - Stable	30.46 - 69.18	49.82	-38.8%
DDM - Multi	43.51 - 70.89	53.45	-34.3%