What is the intrinsic value of IPO.WA?

As of 2025-07-08, the Intrinsic Value of Intersport Polska SA (IPO.WA) is (3.27) PLN. This IPO.WA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.38 PLN, the upside of Intersport Polska SA is -951.40%.

The range of the Intrinsic Value is (5.31) - (2.53) PLN

Is IPO.WA undervalued or overvalued?

Based on its market price of 0.38 PLN and our intrinsic valuation, Intersport Polska SA (IPO.WA) is overvalued by 951.40%.

Note: result may not be accurate due to the invalid valuation result of DCF model.

	Range	Selected	Upside
a
DCF (Growth 5y)	(5.31) - (2.53)	(3.27)	-951.4%
DCF (Growth 10y)	(1.62) - (2.35)	(1.82)	-573.2%
DCF (EBITDA 5y)	(1.49) - (1.59)	(1,234.50)	-123450.0%
DCF (EBITDA 10y)	(1.31) - (1.33)	(1,234.50)	-123450.0%
Fair Value	-1.43 - -1.43	-1.43	-472.64%
P/E	(3.51) - (3.63)	(3.75)	-1076.3%
EV/EBITDA	0.16 - 0.43	0.33	-13.0%
EPV	(1.39) - (1.56)	(1.48)	-484.3%
DDM - Stable	(3.20) - (10.03)	(6.61)	-1821.8%
DDM - Multi	(1.67) - (4.02)	(2.36)	-713.5%