As of 2025-05-18, the Intrinsic Value of Atlanta Poland SA (ATP.WA) is 46.48 PLN. This ATP.WA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 17.60 PLN, the upside of Atlanta Poland SA is 164.10%.
The range of the Intrinsic Value is 38.54 - 58.08 PLN
Based on its market price of 17.60 PLN and our intrinsic valuation, Atlanta Poland SA (ATP.WA) is undervalued by 164.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 38.54 - 58.08 | 46.48 | 164.1% |
| DCF (Growth 10y) | 48.30 - 71.11 | 57.61 | 227.3% |
| DCF (EBITDA 5y) | 45.49 - 52.72 | 49.64 | 182.0% |
| DCF (EBITDA 10y) | 54.29 - 66.75 | 60.73 | 245.0% |
| Fair Value | 79.01 - 79.01 | 79.01 | 348.90% |
| P/E | 35.23 - 71.55 | 51.65 | 193.5% |
| EV/EBITDA | 30.12 - 49.78 | 39.03 | 121.7% |
| EPV | 17.68 - 25.12 | 21.40 | 21.6% |
| DDM - Stable | 17.98 - 33.92 | 25.95 | 47.4% |
| DDM - Multi | 32.27 - 46.54 | 38.05 | 116.2% |
| Market Cap (mil) | 107.18 |
| Beta | 0.24 |
| Outstanding shares (mil) | 6.09 |
| Enterprise Value (mil) | 159.47 |
| Market risk premium | 6.34% |
| Cost of Equity | 10.85% |
| Cost of Debt | 7.32% |
| WACC | 9.26% |