What is the intrinsic value of EBX.WA?

As of 2025-08-03, the Intrinsic Value of Ekobox SA (EBX.WA) is 0.78 PLN. This EBX.WA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.35 PLN, the upside of Ekobox SA is -42.00%.

The range of the Intrinsic Value is 0.66 - 1.01 PLN

Is EBX.WA undervalued or overvalued?

Based on its market price of 1.35 PLN and our intrinsic valuation, Ekobox SA (EBX.WA) is overvalued by 42.00%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.66 - 1.01	0.78	-42.0%
DCF (Growth 10y)	0.65 - 0.92	0.75	-44.7%
DCF (EBITDA 5y)	0.51 - 0.65	0.56	-58.4%
DCF (EBITDA 10y)	0.58 - 0.71	0.63	-53.6%
Fair Value	1.52 - 1.52	1.52	12.39%
P/E	0.58 - 1.07	0.81	-39.9%
EV/EBITDA	0.50 - 3.02	1.48	9.7%
EPV	5.70 - 6.82	6.26	363.7%
DDM - Stable	0.53 - 1.19	0.86	-36.1%
DDM - Multi	0.43 - 0.74	0.55	-59.5%