What is the intrinsic value of HDR.WA?

As of 2025-05-20, the Intrinsic Value of Przedsiebiorstwo Hydrauliki Silowej Hydrotor SA (HDR.WA) is 25.55 PLN. This HDR.WA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 22.00 PLN, the upside of Przedsiebiorstwo Hydrauliki Silowej Hydrotor SA is 16.10%.

The range of the Intrinsic Value is 11.16 - 68.35 PLN

Is HDR.WA undervalued or overvalued?

Based on its market price of 22.00 PLN and our intrinsic valuation, Przedsiebiorstwo Hydrauliki Silowej Hydrotor SA (HDR.WA) is undervalued by 16.10%.

	Range	Selected	Upside
a
DCF (Growth 5y)	11.16 - 68.35	25.55	16.1%
DCF (Growth 10y)	24.31 - 107.26	45.36	106.2%
DCF (EBITDA 5y)	13.78 - 45.58	30.10	36.8%
DCF (EBITDA 10y)	29.46 - 85.83	55.28	151.3%
Fair Value	-26.59 - -26.59	-26.59	-220.85%
P/E	(72.85) - (103.05)	(87.87)	-499.4%
EV/EBITDA	(7.54) - (2.54)	(5.05)	-122.9%
EPV	1.41 - 11.29	6.35	-71.1%
DDM - Stable	(38.02) - (98.16)	(68.09)	-409.5%
DDM - Multi	17.85 - 37.19	24.28	10.3%