As of 2024-12-15, the Intrinsic Value of Cloud Technologies SA (CLD.WA) is
26.32 PLN. This CLD.WA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 41.70 PLN, the upside of Cloud Technologies SA is
-36.90%.
The range of the Intrinsic Value is 20.98 - 36.40 PLN
26.32 PLN
Intrinsic Value
CLD.WA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
20.98 - 36.40 |
26.32 |
-36.9% |
| DCF (Growth 10y) |
24.74 - 41.40 |
30.56 |
-26.7% |
| DCF (EBITDA 5y) |
22.66 - 32.75 |
30.44 |
-27.0% |
| DCF (EBITDA 10y) |
26.48 - 38.69 |
34.72 |
-16.7% |
| Fair Value |
62.11 - 62.11 |
62.11 |
48.94% |
| P/E |
35.99 - 75.67 |
56.66 |
35.9% |
| EV/EBITDA |
22.56 - 37.94 |
31.52 |
-24.4% |
| EPV |
25.88 - 33.51 |
29.69 |
-28.8% |
| DDM - Stable |
17.92 - 43.62 |
30.77 |
-26.2% |
| DDM - Multi |
15.75 - 28.52 |
20.17 |
-51.6% |
CLD.WA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
187.43 |
| Beta |
-0.09 |
| Outstanding shares (mil) |
4.49 |
| Enterprise Value (mil) |
180.42 |
| Market risk premium |
6.34% |
| Cost of Equity |
9.41% |
| Cost of Debt |
5.03% |
| WACC |
9.33% |