What is the intrinsic value of AMC.WA?

As of 2025-08-12, the Intrinsic Value of Amica SA (AMC.WA) is 82.51 PLN. This AMC.WA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 56.70 PLN, the upside of Amica SA is 45.50%.

The range of the Intrinsic Value is 62.44 - 120.43 PLN

Is AMC.WA undervalued or overvalued?

Based on its market price of 56.70 PLN and our intrinsic valuation, Amica SA (AMC.WA) is undervalued by 45.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	62.44 - 120.43	82.51	45.5%
DCF (Growth 10y)	64.13 - 113.25	81.32	43.4%
DCF (EBITDA 5y)	55.42 - 61.40	58.33	2.9%
DCF (EBITDA 10y)	58.83 - 68.63	63.51	12.0%
Fair Value	10.93 - 10.93	10.93	-80.73%
P/E	4.53 - 46.04	21.38	-62.3%
EV/EBITDA	54.38 - 85.81	64.72	14.1%
EPV	71.19 - 89.69	80.44	41.9%
DDM - Stable	3.03 - 7.60	5.31	-90.6%
DDM - Multi	21.37 - 42.61	28.56	-49.6%