As of 2025-07-06, the Intrinsic Value of Galvo SA (GAL.WA) is 0.63 PLN. This GAL.WA valuation is based on the model Discounted Cash Flows (EBITDA Exit 10Y). With the current market price of 1.34 PLN, the upside of Galvo SA is -53.10%.
The range of the Intrinsic Value is (0.04) - 1.48 PLN
Based on its market price of 1.34 PLN and our intrinsic valuation, Galvo SA (GAL.WA) is overvalued by 53.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (5.31) - (2.51) | (3.22) | -340.2% |
| DCF (Growth 10y) | (1.05) - (0.17) | (0.84) | -162.5% |
| DCF (EBITDA 5y) | (0.41) - 0.42 | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (0.04) - 1.48 | 0.63 | -53.1% |
| Fair Value | -1.89 - -1.89 | -1.89 | -241.15% |
| P/E | (3.06) - (3.63) | (3.75) | -380.2% |
| EV/EBITDA | (0.59) - (0.60) | (0.61) | -145.4% |
| EPV | 9.18 - 13.38 | 11.28 | 741.7% |
| DDM - Stable | (3.71) - (10.62) | (7.17) | -634.8% |
| DDM - Multi | (0.46) - (1.01) | (0.63) | -147.1% |
| Market Cap (mil) | 5.36 |
| Beta | 0.01 |
| Outstanding shares (mil) | 4.00 |
| Enterprise Value (mil) | 7.28 |
| Market risk premium | 6.34% |
| Cost of Equity | 9.17% |
| Cost of Debt | 10.28% |
| WACC | 9.42% |