What is the intrinsic value of AST.WA?

As of 2025-07-07, the Intrinsic Value of ASTARTA Holding NV (AST.WA) is 6,172,840.00 PLN. This AST.WA valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 54.90 PLN, the upside of ASTARTA Holding NV is 11,243,688.70%.

The range of the Intrinsic Value is 4,564,930.52 - 9,104,666.15 PLN

Is AST.WA undervalued or overvalued?

Based on its market price of 54.90 PLN and our intrinsic valuation, ASTARTA Holding NV (AST.WA) is undervalued by 11,243,688.70%.

	Range	Selected	Upside
a
DCF (Growth 5y)	(20,265.11) - (11,171.17)	(14,409.36)	-26346.6%
DCF (Growth 10y)	4,564,930.52 - 9,104,666.15	6,172,840.00	11243688.7%
DCF (EBITDA 5y)	46,645.05 - 72,116.77	53,671.90	97663.0%
DCF (EBITDA 10y)	10,161,613.59 - 16,539,308.15	12,095,896.47	22032498.3%
Fair Value	342.08 - 342.08	342.08	523.10%
P/E	170.49 - 11,158.30	5,211.17	9392.1%
EV/EBITDA	53.55 - 6,653.59	2,848.35	5088.2%
EPV	152.67 - 189.71	171.19	211.8%
DDM - Stable	124.69 - 406.68	265.69	383.9%
DDM - Multi	105,470.37 - 269,581.23	151,968.00	276708.7%