As of 2025-07-03, the Intrinsic Value of Fabryki Mebli Forte SA (FTE.WA) is 5.69 PLN. This FTE.WA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 28.90 PLN, the upside of Fabryki Mebli Forte SA is -80.30%.
The range of the Intrinsic Value is (0.02) - 25.16 PLN
Based on its market price of 28.90 PLN and our intrinsic valuation, Fabryki Mebli Forte SA (FTE.WA) is overvalued by 80.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (0.02) - 25.16 | 5.69 | -80.3% |
| DCF (Growth 10y) | 0.35 - 22.49 | 5.50 | -81.0% |
| DCF (EBITDA 5y) | 4.92 - 16.25 | 9.95 | -65.6% |
| DCF (EBITDA 10y) | 4.11 - 18.29 | 9.86 | -65.9% |
| Fair Value | 6.33 - 6.33 | 6.33 | -78.11% |
| P/E | 14.70 - 16.98 | 15.85 | -45.2% |
| EV/EBITDA | 3.36 - 10.34 | 5.73 | -80.2% |
| EPV | 2.16 - 13.30 | 7.73 | -73.3% |
| DDM - Stable | 7.36 - 17.91 | 12.63 | -56.3% |
| DDM - Multi | 6.13 - 11.87 | 8.11 | -71.9% |
| Market Cap (mil) | 691.58 |
| Beta | 0.33 |
| Outstanding shares (mil) | 23.93 |
| Enterprise Value (mil) | 965.65 |
| Market risk premium | 6.34% |
| Cost of Equity | 12.70% |
| Cost of Debt | 14.75% |
| WACC | 11.35% |