As of 2025-08-03, the Intrinsic Value of Centrum Medyczne Enel Med SA (ENE.WA) is 26.95 PLN. This ENE.WA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 20.00 PLN, the upside of Centrum Medyczne Enel Med SA is 34.80%.
The range of the Intrinsic Value is 19.46 - 40.76 PLN
Based on its market price of 20.00 PLN and our intrinsic valuation, Centrum Medyczne Enel Med SA (ENE.WA) is undervalued by 34.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 19.46 - 40.76 | 26.95 | 34.8% |
| DCF (Growth 10y) | 31.42 - 60.09 | 41.58 | 107.9% |
| DCF (EBITDA 5y) | 18.95 - 36.08 | 28.90 | 44.5% |
| DCF (EBITDA 10y) | 29.37 - 51.49 | 41.31 | 106.5% |
| Fair Value | 3.67 - 3.67 | 3.67 | -81.65% |
| P/E | 10.69 - 15.37 | 12.67 | -36.6% |
| EV/EBITDA | (19.44) - 20.02 | (2.42) | -112.1% |
| EPV | 0.77 - 3.24 | 2.01 | -90.0% |
| DDM - Stable | 4.56 - 10.47 | 7.51 | -62.4% |
| DDM - Multi | 16.35 - 29.99 | 21.25 | 6.2% |
| Market Cap (mil) | 565.60 |
| Beta | -0.05 |
| Outstanding shares (mil) | 28.28 |
| Enterprise Value (mil) | 790.66 |
| Market risk premium | 6.34% |
| Cost of Equity | 10.79% |
| Cost of Debt | 6.53% |
| WACC | 9.20% |