As of 2025-06-24, the Intrinsic Value of Benefit Systems SA (BFT.WA) is 3,150.85 PLN. This BFT.WA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2,980.00 PLN, the upside of Benefit Systems SA is 5.70%.
The range of the Intrinsic Value is 2,263.81 - 5,102.05 PLN
Based on its market price of 2,980.00 PLN and our intrinsic valuation, Benefit Systems SA (BFT.WA) is undervalued by 5.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 2,263.81 - 5,102.05 | 3,150.85 | 5.7% |
| DCF (Growth 10y) | 2,847.54 - 6,019.45 | 3,848.51 | 29.1% |
| DCF (EBITDA 5y) | 1,257.04 - 2,349.74 | 1,789.86 | -39.9% |
| DCF (EBITDA 10y) | 1,953.78 - 3,263.60 | 2,560.24 | -14.1% |
| Fair Value | 3,157.10 - 3,157.10 | 3,157.10 | 5.94% |
| P/E | 1,262.84 - 2,355.55 | 1,852.07 | -37.8% |
| EV/EBITDA | 602.21 - 1,668.25 | 1,190.42 | -60.1% |
| EPV | 1,130.13 - 1,641.43 | 1,385.78 | -53.5% |
| DDM - Stable | 938.90 - 2,489.18 | 1,714.04 | -42.5% |
| DDM - Multi | 2,180.52 - 4,120.07 | 2,817.12 | -5.5% |
| Market Cap (mil) | 9,774.40 |
| Beta | 0.57 |
| Outstanding shares (mil) | 3.28 |
| Enterprise Value (mil) | 10,991.65 |
| Market risk premium | 6.34% |
| Cost of Equity | 9.99% |
| Cost of Debt | 5.05% |
| WACC | 9.23% |