As of 2025-08-08, the Intrinsic Value of Instal Krakow SA (INK.WA) is 59.60 PLN. This INK.WA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 41.40 PLN, the upside of Instal Krakow SA is 44.00%.
The range of the Intrinsic Value is 45.66 - 93.25 PLN
Based on its market price of 41.40 PLN and our intrinsic valuation, Instal Krakow SA (INK.WA) is undervalued by 44.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 45.66 - 93.25 | 59.60 | 44.0% |
| DCF (Growth 10y) | 45.20 - 84.55 | 56.88 | 37.4% |
| DCF (EBITDA 5y) | 31.25 - 38.22 | 34.29 | -17.2% |
| DCF (EBITDA 10y) | 36.05 - 44.30 | 39.64 | -4.2% |
| Fair Value | 106.66 - 106.66 | 106.66 | 157.63% |
| P/E | 33.16 - 50.01 | 40.95 | -1.1% |
| EV/EBITDA | 27.66 - 43.79 | 35.53 | -14.2% |
| EPV | 46.28 - 62.83 | 54.55 | 31.8% |
| DDM - Stable | 48.45 - 146.00 | 97.23 | 134.9% |
| DDM - Multi | 37.37 - 89.32 | 52.90 | 27.8% |
| Market Cap (mil) | 301.81 |
| Beta | 0.43 |
| Outstanding shares (mil) | 7.29 |
| Enterprise Value (mil) | 309.58 |
| Market risk premium | 6.34% |
| Cost of Equity | 9.46% |
| Cost of Debt | 5.05% |
| WACC | 9.19% |