As of 2025-08-08, the Intrinsic Value of Atrem SA (ATR.WA) is 36.39 PLN. This ATR.WA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 43.20 PLN, the upside of Atrem SA is -15.80%.
The range of the Intrinsic Value is 26.97 - 56.46 PLN
Based on its market price of 43.20 PLN and our intrinsic valuation, Atrem SA (ATR.WA) is overvalued by 15.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 26.97 - 56.46 | 36.39 | -15.8% |
| DCF (Growth 10y) | 38.45 - 78.76 | 51.45 | 19.1% |
| DCF (EBITDA 5y) | 24.14 - 37.03 | 28.36 | -34.3% |
| DCF (EBITDA 10y) | 35.00 - 54.85 | 41.96 | -2.9% |
| Fair Value | 50.74 - 50.74 | 50.74 | 17.45% |
| P/E | 28.14 - 39.04 | 32.04 | -25.8% |
| EV/EBITDA | 12.25 - 28.64 | 16.51 | -61.8% |
| EPV | 7.50 - 11.40 | 9.45 | -78.1% |
| DDM - Stable | 13.58 - 36.74 | 25.16 | -41.8% |
| DDM - Multi | 26.40 - 57.73 | 36.48 | -15.6% |
| Market Cap (mil) | 398.74 |
| Beta | 0.52 |
| Outstanding shares (mil) | 9.23 |
| Enterprise Value (mil) | 410.91 |
| Market risk premium | 6.34% |
| Cost of Equity | 9.72% |
| Cost of Debt | 8.55% |
| WACC | 9.56% |