What is the intrinsic value of GME.WA?

As of 2025-07-04, the Intrinsic Value of Gremi Media SA (GME.WA) is 41.02 PLN. This GME.WA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 34.40 PLN, the upside of Gremi Media SA is 19.20%.

The range of the Intrinsic Value is 33.39 - 55.64 PLN

Is GME.WA undervalued or overvalued?

Based on its market price of 34.40 PLN and our intrinsic valuation, Gremi Media SA (GME.WA) is undervalued by 19.20%.

	Range	Selected	Upside
a
DCF (Growth 5y)	33.39 - 55.64	41.02	19.2%
DCF (Growth 10y)	34.88 - 55.15	41.90	21.8%
DCF (EBITDA 5y)	28.00 - 40.16	34.74	1.0%
DCF (EBITDA 10y)	31.16 - 43.14	37.36	8.6%
Fair Value	1.40 - 1.40	1.40	-95.94%
P/E	2.93 - 25.95	13.58	-60.5%
EV/EBITDA	20.94 - 39.13	29.30	-14.8%
EPV	21.82 - 26.43	24.13	-29.9%
DDM - Stable	2.17 - 5.36	3.76	-89.1%
DDM - Multi	14.54 - 28.32	19.25	-44.0%