As of 2025-05-17, the Intrinsic Value of Ciech SA (CIE.WA) is 57.33 PLN. This CIE.WA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 53.00 PLN, the upside of Ciech SA is 8.20%.
The range of the Intrinsic Value is 42.98 - 79.14 PLN
Based on its market price of 53.00 PLN and our intrinsic valuation, Ciech SA (CIE.WA) is undervalued by 8.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 42.98 - 79.14 | 57.33 | 8.2% |
| DCF (Growth 10y) | 50.68 - 87.76 | 65.49 | 23.6% |
| DCF (EBITDA 5y) | 106.32 - 161.60 | 114.25 | 115.6% |
| DCF (EBITDA 10y) | 94.55 - 152.61 | 107.53 | 102.9% |
| Fair Value | 174.35 - 174.35 | 174.35 | 228.96% |
| P/E | 81.75 - 117.44 | 90.82 | 71.4% |
| EV/EBITDA | 62.01 - 165.51 | 96.92 | 82.9% |
| EPV | (57.54) - (65.71) | (61.62) | -216.3% |
| DDM - Stable | 32.92 - 57.34 | 45.13 | -14.8% |
| DDM - Multi | 48.05 - 61.98 | 53.99 | 1.9% |
| Market Cap (mil) | 2,793.10 |
| Beta | 0.24 |
| Outstanding shares (mil) | 52.70 |
| Enterprise Value (mil) | 4,543.32 |
| Market risk premium | 6.34% |
| Cost of Equity | 13.39% |
| Cost of Debt | 6.34% |
| WACC | 9.57% |