As of 2025-07-20, the Intrinsic Value of Enea SA (ENA.WA) is 47.79 PLN. This ENA.WA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 20.10 PLN, the upside of Enea SA is 137.80%.
The range of the Intrinsic Value is 40.53 - 58.47 PLN
Based on its market price of 20.10 PLN and our intrinsic valuation, Enea SA (ENA.WA) is undervalued by 137.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 40.53 - 58.47 | 47.79 | 137.8% |
| DCF (Growth 10y) | 65.71 - 96.20 | 78.07 | 288.4% |
| DCF (EBITDA 5y) | 56.14 - 85.22 | 68.44 | 240.5% |
| DCF (EBITDA 10y) | 72.50 - 109.69 | 88.06 | 338.1% |
| Fair Value | 13.49 - 13.49 | 13.49 | -32.89% |
| P/E | 33.56 - 50.92 | 41.66 | 107.3% |
| EV/EBITDA | 44.93 - 74.68 | 55.69 | 177.1% |
| EPV | 88.47 - 114.28 | 101.37 | 404.4% |
| DDM - Stable | 13.86 - 25.40 | 19.63 | -2.3% |
| DDM - Multi | 26.68 - 39.86 | 32.09 | 59.7% |
| Market Cap (mil) | 10,647.57 |
| Beta | 0.70 |
| Outstanding shares (mil) | 529.73 |
| Enterprise Value (mil) | 12,570.23 |
| Market risk premium | 6.34% |
| Cost of Equity | 12.09% |
| Cost of Debt | 5.10% |
| WACC | 8.63% |