What is the intrinsic value of IMP.WA?

As of 2025-06-02, the Intrinsic Value of Impera Capital Alternatywna Spolka Inwestycyjna SA (IMP.WA) is 0.24 PLN. This IMP.WA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.30 PLN, the upside of Impera Capital Alternatywna Spolka Inwestycyjna SA is -81.80%.

The range of the Intrinsic Value is 0.18 - 0.39 PLN

Is IMP.WA undervalued or overvalued?

Based on its market price of 1.30 PLN and our intrinsic valuation, Impera Capital Alternatywna Spolka Inwestycyjna SA (IMP.WA) is overvalued by 81.80%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.18 - 0.39	0.24	-81.8%
DCF (Growth 10y)	0.18 - 0.35	0.22	-82.8%
DCF (EBITDA 5y)	0.10 - 0.12	0.10	-92.2%
DCF (EBITDA 10y)	0.12 - 0.14	0.12	-90.4%
Fair Value	0.23 - 0.23	0.23	-82.56%
P/E	0.05 - 0.07	0.06	-95.6%
EV/EBITDA	0.04 - 0.41	0.11	-91.6%
EPV	(1.12) - (1.44)	(1.28)	-198.5%
DDM - Stable	0.06 - 0.21	0.13	-89.6%
DDM - Multi	0.05 - 0.13	0.07	-94.3%