As of 2025-05-23, the Intrinsic Value of Grodno SA (GRN.WA) is 80.00 PLN. This GRN.WA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10.60 PLN, the upside of Grodno SA is 654.70%.
The range of the Intrinsic Value is 62.55 - 110.98 PLN
Based on its market price of 10.60 PLN and our intrinsic valuation, Grodno SA (GRN.WA) is undervalued by 654.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 62.55 - 110.98 | 80.00 | 654.7% |
| DCF (Growth 10y) | 104.26 - 174.63 | 129.73 | 1123.9% |
| DCF (EBITDA 5y) | 46.81 - 98.21 | 72.12 | 580.4% |
| DCF (EBITDA 10y) | 80.91 - 149.60 | 113.95 | 975.0% |
| Fair Value | -31.58 - -31.58 | -31.58 | -397.96% |
| P/E | (21.30) - 28.10 | (0.17) | -101.6% |
| EV/EBITDA | (6.72) - 29.77 | 6.84 | -35.4% |
| EPV | 50.34 - 58.90 | 54.62 | 415.3% |
| DDM - Stable | (10.56) - (22.97) | (16.76) | -258.2% |
| DDM - Multi | 52.88 - 88.36 | 66.07 | 523.3% |
| Market Cap (mil) | 163.03 |
| Beta | 0.45 |
| Outstanding shares (mil) | 15.38 |
| Enterprise Value (mil) | 248.09 |
| Market risk premium | 6.34% |
| Cost of Equity | 8.66% |
| Cost of Debt | 6.70% |
| WACC | 7.47% |