As of 2025-05-20, the Intrinsic Value of Adiuvo Investments SA (ADV.WA) is (15.84) PLN. This ADV.WA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.98 PLN, the upside of Adiuvo Investments SA is -1,716.70%.
The range of the Intrinsic Value is (38.05) - (10.66) PLN
Based on its market price of 0.98 PLN and our intrinsic valuation, Adiuvo Investments SA (ADV.WA) is overvalued by 1,716.70%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (38.05) - (10.66) | (15.84) | -1716.7% |
| DCF (Growth 10y) | (10.62) - (34.42) | (15.16) | -1647.2% |
| DCF (EBITDA 5y) | (7.30) - (9.07) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (8.04) - (10.04) | (1,234.50) | -123450.0% |
| Fair Value | -1.63 - -1.63 | -1.63 | -266.35% |
| P/E | (2.36) - (3.38) | (2.62) | -367.8% |
| EV/EBITDA | (6.57) - (8.23) | (7.78) | -893.9% |
| EPV | (6.35) - (7.90) | (7.12) | -826.8% |
| DDM - Stable | (2.45) - (10.25) | (6.35) | -748.0% |
| DDM - Multi | (1.28) - (4.43) | (2.01) | -305.5% |
| Market Cap (mil) | 12.91 |
| Beta | -0.55 |
| Outstanding shares (mil) | 13.17 |
| Enterprise Value (mil) | 29.38 |
| Market risk premium | 6.34% |
| Cost of Equity | 10.09% |
| Cost of Debt | 5.00% |
| WACC | 7.12% |