As of 2025-05-18, the Intrinsic Value of Boryszew SA (BRS.WA) is 3.37 PLN. This BRS.WA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 6.14 PLN, the upside of Boryszew SA is -45.20%.
The range of the Intrinsic Value is 2.05 - 5.75 PLN
Based on its market price of 6.14 PLN and our intrinsic valuation, Boryszew SA (BRS.WA) is overvalued by 45.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 2.05 - 5.75 | 3.37 | -45.2% |
| DCF (Growth 10y) | 1.97 - 4.97 | 3.05 | -50.3% |
| DCF (EBITDA 5y) | 2.00 - 3.99 | 2.75 | -55.2% |
| DCF (EBITDA 10y) | 2.34 - 4.46 | 3.16 | -48.5% |
| Fair Value | 11.51 - 11.51 | 11.51 | 87.44% |
| P/E | 4.32 - 7.45 | 5.55 | -9.6% |
| EV/EBITDA | 2.05 - 5.74 | 3.99 | -35.0% |
| EPV | (1.61) - (1.15) | (1.38) | -122.5% |
| DDM - Stable | 2.67 - 5.38 | 4.02 | -34.5% |
| DDM - Multi | 2.92 - 4.20 | 3.42 | -44.3% |
| Market Cap (mil) | 1,473.60 |
| Beta | 0.28 |
| Outstanding shares (mil) | 240.00 |
| Enterprise Value (mil) | 2,282.79 |
| Market risk premium | 6.34% |
| Cost of Equity | 11.90% |
| Cost of Debt | 6.28% |
| WACC | 9.03% |