As of 2025-07-20, the Intrinsic Value of Arteria SA (ARR.WA) is 63.03 PLN. This ARR.WA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9.40 PLN, the upside of Arteria SA is 570.60%.
The range of the Intrinsic Value is 47.48 - 93.92 PLN
Based on its market price of 9.40 PLN and our intrinsic valuation, Arteria SA (ARR.WA) is undervalued by 570.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 47.48 - 93.92 | 63.03 | 570.6% |
| DCF (Growth 10y) | 72.32 - 136.33 | 93.90 | 898.9% |
| DCF (EBITDA 5y) | 32.48 - 59.73 | 40.15 | 327.1% |
| DCF (EBITDA 10y) | 53.79 - 90.56 | 64.71 | 588.4% |
| Fair Value | -9.88 - -9.88 | -9.88 | -205.10% |
| P/E | (28.93) - 8.84 | (12.79) | -236.1% |
| EV/EBITDA | 1.86 - 7.85 | 4.78 | -49.1% |
| EPV | 1.46 - 2.37 | 1.92 | -79.6% |
| DDM - Stable | (16.21) - (37.12) | (26.66) | -383.7% |
| DDM - Multi | 38.57 - 68.82 | 49.46 | 426.1% |
| Market Cap (mil) | 40.13 |
| Beta | -0.08 |
| Outstanding shares (mil) | 4.27 |
| Enterprise Value (mil) | 48.46 |
| Market risk premium | 6.34% |
| Cost of Equity | 8.66% |
| Cost of Debt | 5.60% |
| WACC | 7.78% |