As of 2025-05-18, the Intrinsic Value of Dino Polska SA (DNP.WA) is 475.24 PLN. This DNP.WA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 520.20 PLN, the upside of Dino Polska SA is -8.60%.
The range of the Intrinsic Value is 327.79 - 880.35 PLN
Based on its market price of 520.20 PLN and our intrinsic valuation, Dino Polska SA (DNP.WA) is overvalued by 8.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 327.79 - 880.35 | 475.24 | -8.6% |
| DCF (Growth 10y) | 534.67 - 1,435.45 | 776.53 | 49.3% |
| DCF (EBITDA 5y) | 388.19 - 470.37 | 420.33 | -19.2% |
| DCF (EBITDA 10y) | 539.94 - 731.15 | 619.51 | 19.1% |
| Fair Value | 383.77 - 383.77 | 383.77 | -26.23% |
| P/E | 335.57 - 428.68 | 375.90 | -27.7% |
| EV/EBITDA | 134.16 - 511.96 | 306.83 | -41.0% |
| EPV | 62.19 - 92.34 | 77.26 | -85.1% |
| DDM - Stable | 120.37 - 423.85 | 272.11 | -47.7% |
| DDM - Multi | 341.87 - 983.11 | 513.11 | -1.4% |
| Market Cap (mil) | 51,000.41 |
| Beta | 1.10 |
| Outstanding shares (mil) | 98.04 |
| Enterprise Value (mil) | 51,196.20 |
| Market risk premium | 6.34% |
| Cost of Equity | 9.59% |
| Cost of Debt | 6.87% |
| WACC | 9.51% |