What is the intrinsic value of EUC.WA?

As of 2025-07-06, the Intrinsic Value of Europejskie Centrum Odszkodowan SA (EUC.WA) is 14.72 PLN. This EUC.WA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 5.08 PLN, the upside of Europejskie Centrum Odszkodowan SA is 189.80%.

The range of the Intrinsic Value is 12.65 - 17.46 PLN

Is EUC.WA undervalued or overvalued?

Based on its market price of 5.08 PLN and our intrinsic valuation, Europejskie Centrum Odszkodowan SA (EUC.WA) is undervalued by 189.80%.

	Range	Selected	Upside
a
DCF (Growth 5y)	12.65 - 17.46	14.72	189.8%
DCF (Growth 10y)	16.36 - 21.96	18.78	269.7%
DCF (EBITDA 5y)	8.76 - 10.11	9.13	79.7%
DCF (EBITDA 10y)	12.36 - 14.42	13.14	158.7%
Fair Value	10.50 - 10.50	10.50	106.62%
P/E	17.81 - 26.41	21.10	315.3%
EV/EBITDA	5.20 - 7.07	6.13	20.7%
EPV	(79.48) - (93.11)	(86.30)	-1798.8%
DDM - Stable	9.28 - 16.74	13.01	156.1%
DDM - Multi	8.17 - 12.08	9.79	92.7%