As of 2025-07-16, the Intrinsic Value of Cyfrowy Polsat SA (CPS.WA) is 10.52 PLN. This CPS.WA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 16.68 PLN, the upside of Cyfrowy Polsat SA is -36.90%.
The range of the Intrinsic Value is (1.90) - 69.85 PLN
Based on its market price of 16.68 PLN and our intrinsic valuation, Cyfrowy Polsat SA (CPS.WA) is overvalued by 36.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (1.90) - 69.85 | 10.52 | -36.9% |
| DCF (Growth 10y) | (0.48) - 69.13 | 11.85 | -29.0% |
| DCF (EBITDA 5y) | 4.38 - 19.90 | 13.05 | -21.7% |
| DCF (EBITDA 10y) | 4.17 - 28.48 | 15.25 | -8.5% |
| Fair Value | 23.96 - 23.96 | 23.96 | 43.66% |
| P/E | 8.57 - 12.54 | 10.52 | -36.9% |
| EV/EBITDA | (0.09) - 14.73 | 9.13 | -45.2% |
| EPV | 65.21 - 174.60 | 119.91 | 618.9% |
| DDM - Stable | 6.67 - 17.66 | 12.17 | -27.0% |
| DDM - Multi | 10.45 - 22.12 | 14.26 | -14.5% |
| Market Cap (mil) | 10,667.69 |
| Beta | 0.28 |
| Outstanding shares (mil) | 639.55 |
| Enterprise Value (mil) | 25,477.29 |
| Market risk premium | 6.34% |
| Cost of Equity | 10.47% |
| Cost of Debt | 14.58% |
| WACC | 10.90% |