As of 2026-04-05, the Intrinsic Value of Comarch SA (CMR.WA) is 201.17 PLN. This CMR.WA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 331.00 PLN, the upside of Comarch SA is -39.20%.
The range of the Intrinsic Value is 159.94 - 286.53 PLN
Based on its market price of 331.00 PLN and our intrinsic valuation, Comarch SA (CMR.WA) is overvalued by 39.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 159.94 - 286.53 | 201.17 | -39.2% |
| DCF (Growth 10y) | 199.88 - 355.25 | 250.89 | -24.2% |
| DCF (EBITDA 5y) | 238.72 - 352.57 | 292.83 | -11.5% |
| DCF (EBITDA 10y) | 262.07 - 403.60 | 326.15 | -1.5% |
| Fair Value | 196.44 - 196.44 | 196.44 | -40.65% |
| P/E | 177.58 - 347.16 | 254.60 | -23.1% |
| EV/EBITDA | 171.80 - 371.67 | 285.39 | -13.8% |
| EPV | 156.57 - 197.72 | 177.14 | -46.5% |
| DDM - Stable | 55.50 - 142.73 | 99.11 | -70.1% |
| DDM - Multi | 214.25 - 407.44 | 278.82 | -15.8% |
| Market Cap (mil) | 2,691.03 |
| Beta | 0.14 |
| Outstanding shares (mil) | 8.13 |
| Enterprise Value (mil) | 2,422.76 |
| Market risk premium | 6.34% |
| Cost of Equity | 10.43% |
| Cost of Debt | 5.05% |
| WACC | 9.90% |