As of 2025-08-08, the Intrinsic Value of Allegro.eu SA (ALE.WA) is 22.40 PLN. This ALE.WA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 37.28 PLN, the upside of Allegro.eu SA is -39.90%.
The range of the Intrinsic Value is 17.62 - 30.69 PLN
Based on its market price of 37.28 PLN and our intrinsic valuation, Allegro.eu SA (ALE.WA) is overvalued by 39.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 17.62 - 30.69 | 22.40 | -39.9% |
| DCF (Growth 10y) | 27.92 - 47.45 | 35.11 | -5.8% |
| DCF (EBITDA 5y) | 15.81 - 30.98 | 21.57 | -42.1% |
| DCF (EBITDA 10y) | 25.98 - 48.08 | 34.27 | -8.1% |
| Fair Value | 13.93 - 13.93 | 13.93 | -62.63% |
| P/E | 7.33 - 23.28 | 16.62 | -55.4% |
| EV/EBITDA | 6.60 - 32.65 | 19.48 | -47.7% |
| EPV | 21.85 - 27.67 | 24.76 | -33.6% |
| DDM - Stable | 3.49 - 7.39 | 5.44 | -85.4% |
| DDM - Multi | 10.65 - 17.79 | 13.35 | -64.2% |
| Market Cap (mil) | 39,395.95 |
| Beta | 1.07 |
| Outstanding shares (mil) | 1,056.90 |
| Enterprise Value (mil) | 41,698.91 |
| Market risk premium | 6.34% |
| Cost of Equity | 11.97% |
| Cost of Debt | 8.65% |
| WACC | 11.14% |