As of 2025-07-08, the Intrinsic Value of IFirma SA (IFI.WA) is 33.04 PLN. This IFI.WA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 26.35 PLN, the upside of IFirma SA is 25.40%.
The range of the Intrinsic Value is 25.41 - 48.74 PLN
Based on its market price of 26.35 PLN and our intrinsic valuation, IFirma SA (IFI.WA) is undervalued by 25.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 25.41 - 48.74 | 33.04 | 25.4% |
| DCF (Growth 10y) | 32.27 - 58.84 | 41.00 | 55.6% |
| DCF (EBITDA 5y) | 12.00 - 18.21 | 13.12 | -50.2% |
| DCF (EBITDA 10y) | 18.41 - 25.69 | 19.94 | -24.3% |
| Fair Value | 32.80 - 32.80 | 32.80 | 24.48% |
| P/E | 25.43 - 37.57 | 28.23 | 7.1% |
| EV/EBITDA | 5.64 - 16.72 | 7.47 | -71.6% |
| EPV | 17.21 - 20.29 | 18.75 | -28.8% |
| DDM - Stable | 10.22 - 24.64 | 17.43 | -33.9% |
| DDM - Multi | 17.83 - 31.15 | 22.48 | -14.7% |
| Market Cap (mil) | 168.64 |
| Beta | -0.07 |
| Outstanding shares (mil) | 6.40 |
| Enterprise Value (mil) | 166.06 |
| Market risk premium | 6.34% |
| Cost of Equity | 8.89% |
| Cost of Debt | 5.00% |
| WACC | 6.44% |