As of 2025-08-07, the Intrinsic Value of One SA (FMG.WA) is 530.60 PLN. This FMG.WA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 111.00 PLN, the upside of One SA is 378.00%.
The range of the Intrinsic Value is 441.00 - 668.63 PLN
Based on its market price of 111.00 PLN and our intrinsic valuation, One SA (FMG.WA) is undervalued by 378.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 441.00 - 668.63 | 530.60 | 378.0% |
| DCF (Growth 10y) | 492.28 - 729.80 | 586.28 | 428.2% |
| DCF (EBITDA 5y) | 363.24 - 450.05 | 407.82 | 267.4% |
| DCF (EBITDA 10y) | 450.22 - 572.56 | 509.62 | 359.1% |
| Fair Value | 361.10 - 361.10 | 361.10 | 225.32% |
| P/E | 123.64 - 380.23 | 275.64 | 148.3% |
| EV/EBITDA | 299.25 - 413.51 | 360.65 | 224.9% |
| EPV | 246.19 - 331.08 | 288.64 | 160.0% |
| DDM - Stable | 80.57 - 149.74 | 115.16 | 3.7% |
| DDM - Multi | 134.90 - 203.29 | 162.77 | 46.6% |
| Market Cap (mil) | 37.74 |
| Beta | 0.49 |
| Outstanding shares (mil) | 0.34 |
| Enterprise Value (mil) | 42.05 |
| Market risk premium | 6.34% |
| Cost of Equity | 11.12% |
| Cost of Debt | 5.29% |
| WACC | 8.43% |