As of 2025-05-19, the Intrinsic Value of Bio Planet SA (BIP.WA) is 88.94 PLN. This BIP.WA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 16.90 PLN, the upside of Bio Planet SA is 426.30%.
The range of the Intrinsic Value is 61.61 - 163.64 PLN
Based on its market price of 16.90 PLN and our intrinsic valuation, Bio Planet SA (BIP.WA) is undervalued by 426.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 61.61 - 163.64 | 88.94 | 426.3% |
| DCF (Growth 10y) | 109.17 - 288.74 | 157.51 | 832.0% |
| DCF (EBITDA 5y) | 72.67 - 94.86 | 84.00 | 397.0% |
| DCF (EBITDA 10y) | 112.64 - 159.27 | 134.88 | 698.1% |
| Fair Value | 11.12 - 11.12 | 11.12 | -34.22% |
| P/E | 5.80 - 20.43 | 12.85 | -24.0% |
| EV/EBITDA | 13.69 - 48.16 | 29.29 | 73.3% |
| EPV | 79.92 - 121.04 | 100.48 | 494.5% |
| DDM - Stable | 3.69 - 8.70 | 6.19 | -63.4% |
| DDM - Multi | 54.11 - 98.74 | 69.87 | 313.4% |
| Market Cap (mil) | 50.70 |
| Beta | -0.08 |
| Outstanding shares (mil) | 3.00 |
| Enterprise Value (mil) | 50.64 |
| Market risk premium | 6.34% |
| Cost of Equity | 8.52% |
| Cost of Debt | 7.50% |
| WACC | 7.42% |