What is the intrinsic value of ASE.WA?

As of 2025-07-07, the Intrinsic Value of Asseco South Eastern Europe SA (ASE.WA) is 60.98 PLN. This ASE.WA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 82.80 PLN, the upside of Asseco South Eastern Europe SA is -26.40%.

The range of the Intrinsic Value is 48.75 - 83.59 PLN

Is ASE.WA undervalued or overvalued?

Based on its market price of 82.80 PLN and our intrinsic valuation, Asseco South Eastern Europe SA (ASE.WA) is overvalued by 26.40%.

	Range	Selected	Upside
a
DCF (Growth 5y)	48.75 - 83.59	60.98	-26.4%
DCF (Growth 10y)	59.91 - 99.69	74.00	-10.6%
DCF (EBITDA 5y)	49.19 - 76.50	59.68	-27.9%
DCF (EBITDA 10y)	59.87 - 91.96	72.23	-12.8%
Fair Value	65.30 - 65.30	65.30	-21.14%
P/E	62.51 - 85.72	76.21	-8.0%
EV/EBITDA	44.14 - 86.52	65.08	-21.4%
EPV	39.33 - 50.96	45.14	-45.5%
DDM - Stable	25.03 - 58.64	41.83	-49.5%
DDM - Multi	34.72 - 64.33	45.21	-45.4%