As of 2025-07-04, the Intrinsic Value of Eurotel SA (ETL.WA) is 56.67 PLN. This ETL.WA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 23.20 PLN, the upside of Eurotel SA is 144.30%.
The range of the Intrinsic Value is 46.12 - 76.52 PLN
Based on its market price of 23.20 PLN and our intrinsic valuation, Eurotel SA (ETL.WA) is undervalued by 144.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 46.12 - 76.52 | 56.67 | 144.3% |
| DCF (Growth 10y) | 54.08 - 91.83 | 67.21 | 189.7% |
| DCF (EBITDA 5y) | 38.70 - 54.91 | 48.08 | 107.2% |
| DCF (EBITDA 10y) | 47.79 - 69.76 | 58.84 | 153.6% |
| Fair Value | 17.00 - 17.00 | 17.00 | -26.74% |
| P/E | 35.59 - 39.81 | 38.33 | 65.2% |
| EV/EBITDA | 38.71 - 57.59 | 48.41 | 108.7% |
| EPV | 94.34 - 147.62 | 120.98 | 421.5% |
| DDM - Stable | 16.05 - 38.24 | 27.14 | 17.0% |
| DDM - Multi | 18.31 - 37.41 | 24.93 | 7.5% |
| Market Cap (mil) | 87.00 |
| Beta | -0.09 |
| Outstanding shares (mil) | 3.75 |
| Enterprise Value (mil) | 50.02 |
| Market risk premium | 6.34% |
| Cost of Equity | 11.47% |
| Cost of Debt | 5.10% |
| WACC | 9.79% |