What is the intrinsic value of AMB.WA?

As of 2025-08-21, the Intrinsic Value of Ambra SA (AMB.WA) is 30.37 PLN. This AMB.WA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 20.00 PLN, the upside of Ambra SA is 51.80%.

The range of the Intrinsic Value is 24.52 - 40.24 PLN

Is AMB.WA undervalued or overvalued?

Based on its market price of 20.00 PLN and our intrinsic valuation, Ambra SA (AMB.WA) is undervalued by 51.80%.

	Range	Selected	Upside
a
DCF (Growth 5y)	24.52 - 40.24	30.37	51.8%
DCF (Growth 10y)	38.87 - 61.14	47.21	136.0%
DCF (EBITDA 5y)	31.75 - 44.07	35.59	77.9%
DCF (EBITDA 10y)	40.22 - 54.72	45.08	125.4%
Fair Value	22.91 - 22.91	22.91	14.55%
P/E	21.31 - 54.34	33.04	65.2%
EV/EBITDA	24.06 - 59.47	42.07	110.3%
EPV	36.83 - 43.82	40.32	101.6%
DDM - Stable	14.81 - 31.41	23.11	15.6%
DDM - Multi	36.44 - 56.33	43.96	119.8%