As of 2025-05-15, the Intrinsic Value of Dom Development SA (DOM.WA) is 171.04 PLN. This DOM.WA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 235.00 PLN, the upside of Dom Development SA is -27.20%.
The range of the Intrinsic Value is 134.41 - 237.52 PLN
Based on its market price of 235.00 PLN and our intrinsic valuation, Dom Development SA (DOM.WA) is overvalued by 27.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 134.41 - 237.52 | 171.04 | -27.2% |
| DCF (Growth 10y) | 154.33 - 256.66 | 191.14 | -18.7% |
| DCF (EBITDA 5y) | 198.57 - 252.08 | 225.40 | -4.1% |
| DCF (EBITDA 10y) | 210.93 - 282.19 | 244.91 | 4.2% |
| Fair Value | 386.13 - 386.13 | 386.13 | 64.31% |
| P/E | 228.49 - 315.85 | 246.45 | 4.9% |
| EV/EBITDA | 196.98 - 243.86 | 219.61 | -6.5% |
| EPV | 163.62 - 213.63 | 188.62 | -19.7% |
| DDM - Stable | 144.03 - 324.33 | 234.18 | -0.3% |
| DDM - Multi | 201.35 - 334.63 | 249.95 | 6.4% |
| Market Cap (mil) | 6,063.00 |
| Beta | 0.39 |
| Outstanding shares (mil) | 25.80 |
| Enterprise Value (mil) | 6,220.56 |
| Market risk premium | 6.34% |
| Cost of Equity | 10.42% |
| Cost of Debt | 5.05% |
| WACC | 9.74% |