What is the intrinsic value of BBT.WA?

As of 2025-05-21, the Intrinsic Value of Boombit SA (BBT.WA) is 5.25 PLN. This BBT.WA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 7.16 PLN, the upside of Boombit SA is -26.60%.

The range of the Intrinsic Value is 4.27 - 7.06 PLN

Is BBT.WA undervalued or overvalued?

Based on its market price of 7.16 PLN and our intrinsic valuation, Boombit SA (BBT.WA) is overvalued by 26.60%.

	Range	Selected	Upside
a
DCF (Growth 5y)	4.27 - 7.06	5.25	-26.6%
DCF (Growth 10y)	9.43 - 16.51	11.92	66.5%
DCF (EBITDA 5y)	13.50 - 17.25	15.18	112.1%
DCF (EBITDA 10y)	16.61 - 22.65	19.29	169.4%
Fair Value	6.33 - 6.33	6.33	-11.62%
P/E	11.95 - 16.63	15.20	112.3%
EV/EBITDA	7.40 - 14.55	10.08	40.7%
EPV	4.42 - 5.39	4.91	-31.4%
DDM - Stable	7.06 - 16.76	11.91	66.3%
DDM - Multi	11.03 - 19.67	14.07	96.5%