As of 2026-04-03, the Intrinsic Value of Inter Cars SA (CAR.WA) is 344.88 PLN. This CAR.WA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 667.00 PLN, the upside of Inter Cars SA is -48.30%.
The range of the Intrinsic Value is 212.45 - 605.17 PLN
Based on its market price of 667.00 PLN and our intrinsic valuation, Inter Cars SA (CAR.WA) is overvalued by 48.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 212.45 - 605.17 | 344.88 | -48.3% |
| DCF (Growth 10y) | 344.93 - 800.42 | 499.91 | -25.1% |
| DCF (EBITDA 5y) | 261.71 - 411.62 | 353.74 | -47.0% |
| DCF (EBITDA 10y) | 378.06 - 583.40 | 492.31 | -26.2% |
| Fair Value | 1,326.05 - 1,326.05 | 1,326.05 | 98.81% |
| P/E | 530.40 - 1,208.29 | 738.14 | 10.7% |
| EV/EBITDA | 170.66 - 616.47 | 401.91 | -39.7% |
| EPV | 361.23 - 541.73 | 451.48 | -32.3% |
| DDM - Stable | 367.86 - 859.40 | 613.63 | -8.0% |
| DDM - Multi | 499.57 - 908.98 | 644.93 | -3.3% |
| Market Cap (mil) | 9,451.39 |
| Beta | 0.61 |
| Outstanding shares (mil) | 14.17 |
| Enterprise Value (mil) | 12,984.34 |
| Market risk premium | 6.34% |
| Cost of Equity | 9.82% |
| Cost of Debt | 5.83% |
| WACC | 8.36% |