As of 2025-06-01, the Intrinsic Value of Decora SA (DCR.WA) is 114.02 PLN. This DCR.WA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 78.00 PLN, the upside of Decora SA is 46.20%.
The range of the Intrinsic Value is 92.31 - 152.02 PLN
Based on its market price of 78.00 PLN and our intrinsic valuation, Decora SA (DCR.WA) is undervalued by 46.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 92.31 - 152.02 | 114.02 | 46.2% |
| DCF (Growth 10y) | 125.15 - 199.75 | 152.48 | 95.5% |
| DCF (EBITDA 5y) | 97.73 - 118.02 | 106.71 | 36.8% |
| DCF (EBITDA 10y) | 123.06 - 152.26 | 136.05 | 74.4% |
| Fair Value | 186.32 - 186.32 | 186.32 | 138.87% |
| P/E | 90.33 - 120.07 | 105.33 | 35.0% |
| EV/EBITDA | 59.30 - 107.20 | 80.35 | 3.0% |
| EPV | 31.68 - 39.45 | 35.57 | -54.4% |
| DDM - Stable | 55.49 - 122.34 | 88.91 | 14.0% |
| DDM - Multi | 85.57 - 147.20 | 108.28 | 38.8% |
| Market Cap (mil) | 822.90 |
| Beta | 0.45 |
| Outstanding shares (mil) | 10.55 |
| Enterprise Value (mil) | 847.80 |
| Market risk premium | 6.34% |
| Cost of Equity | 9.44% |
| Cost of Debt | 5.42% |
| WACC | 8.99% |