As of 2025-05-15, the Intrinsic Value of Archicom SA (ARH.WA) is 22.20 PLN. This ARH.WA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 44.00 PLN, the upside of Archicom SA is -49.50%.
The range of the Intrinsic Value is 16.34 - 33.50 PLN
Based on its market price of 44.00 PLN and our intrinsic valuation, Archicom SA (ARH.WA) is overvalued by 49.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 16.34 - 33.50 | 22.20 | -49.5% |
| DCF (Growth 10y) | 15.39 - 28.63 | 19.96 | -54.6% |
| DCF (EBITDA 5y) | 9.71 - 20.50 | 14.91 | -66.1% |
| DCF (EBITDA 10y) | 11.73 - 21.07 | 16.09 | -63.4% |
| Fair Value | 34.80 - 34.80 | 34.80 | -20.91% |
| P/E | 16.13 - 23.60 | 20.99 | -52.3% |
| EV/EBITDA | (1.76) - 9.21 | 5.18 | -88.2% |
| EPV | 10.56 - 14.78 | 12.67 | -71.2% |
| DDM - Stable | 15.36 - 40.23 | 27.79 | -36.8% |
| DDM - Multi | 30.68 - 54.40 | 38.54 | -12.4% |
| Market Cap (mil) | 2,574.00 |
| Beta | 0.20 |
| Outstanding shares (mil) | 58.50 |
| Enterprise Value (mil) | 3,256.45 |
| Market risk premium | 6.34% |
| Cost of Equity | 10.23% |
| Cost of Debt | 10.75% |
| WACC | 9.79% |