As of 2025-07-06, the Intrinsic Value of DGA SA (DGA.WA) is (23.17) PLN. This DGA.WA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 18.35 PLN, the upside of DGA SA is -226.30%.
The range of the Intrinsic Value is (45.23) - (14.17) PLN
Based on its market price of 18.35 PLN and our intrinsic valuation, DGA SA (DGA.WA) is overvalued by 226.30%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (45.23) - (14.17) | (23.17) | -226.3% |
| DCF (Growth 10y) | (12.50) - (36.11) | (19.43) | -205.9% |
| DCF (EBITDA 5y) | (4.08) - (11.94) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (6.27) - (13.16) | (1,234.50) | -123450.0% |
| Fair Value | -32.43 - -32.43 | -32.43 | -276.75% |
| P/E | (17.02) - (20.63) | (20.53) | -211.9% |
| EV/EBITDA | (9.72) - (9.03) | (10.03) | -154.7% |
| EPV | (4.78) - (9.40) | (7.09) | -138.6% |
| DDM - Stable | (12.27) - (38.73) | (25.50) | -239.0% |
| DDM - Multi | (17.21) - (42.69) | (24.58) | -234.0% |
| Market Cap (mil) | 20.74 |
| Beta | 0.13 |
| Outstanding shares (mil) | 1.13 |
| Enterprise Value (mil) | 8.62 |
| Market risk premium | 6.34% |
| Cost of Equity | 9.21% |
| Cost of Debt | 5.00% |
| WACC | 9.20% |