As of 2025-07-04, the Intrinsic Value of Bloober Team SA (BLO.WA) is 17.10 PLN. This BLO.WA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 28.90 PLN, the upside of Bloober Team SA is -40.80%.
The range of the Intrinsic Value is 12.21 - 28.98 PLN
Based on its market price of 28.90 PLN and our intrinsic valuation, Bloober Team SA (BLO.WA) is overvalued by 40.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 12.21 - 28.98 | 17.10 | -40.8% |
| DCF (Growth 10y) | 67.93 - 174.67 | 98.95 | 242.4% |
| DCF (EBITDA 5y) | 38.02 - 67.09 | 50.71 | 75.5% |
| DCF (EBITDA 10y) | 83.94 - 155.46 | 114.06 | 294.7% |
| Fair Value | 13.06 - 13.06 | 13.06 | -54.80% |
| P/E | 6.77 - 26.55 | 16.45 | -43.1% |
| EV/EBITDA | 6.68 - 27.49 | 15.57 | -46.1% |
| EPV | (5.34) - (7.17) | (6.26) | -121.7% |
| DDM - Stable | 4.53 - 13.89 | 9.21 | -68.1% |
| DDM - Multi | 47.46 - 115.42 | 67.54 | 133.7% |
| Market Cap (mil) | 558.06 |
| Beta | 0.38 |
| Outstanding shares (mil) | 19.31 |
| Enterprise Value (mil) | 555.78 |
| Market risk premium | 6.34% |
| Cost of Equity | 9.73% |
| Cost of Debt | 10.88% |
| WACC | 9.72% |