What is the intrinsic value of IRL.WA?

As of 2025-07-08, the Intrinsic Value of Inter RAO Lietuva AB (IRL.WA) is 45.79 PLN. This IRL.WA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11.54 PLN, the upside of Inter RAO Lietuva AB is 296.80%.

The range of the Intrinsic Value is 38.41 - 57.79 PLN

Is IRL.WA undervalued or overvalued?

Based on its market price of 11.54 PLN and our intrinsic valuation, Inter RAO Lietuva AB (IRL.WA) is undervalued by 296.80%.

	Range	Selected	Upside
a
DCF (Growth 5y)	38.41 - 57.79	45.79	296.8%
DCF (Growth 10y)	44.15 - 66.68	52.77	357.3%
DCF (EBITDA 5y)	25.48 - 31.28	27.68	139.9%
DCF (EBITDA 10y)	34.70 - 43.75	38.39	232.6%
Fair Value	26.02 - 26.02	26.02	125.50%
P/E	12.55 - 19.01	14.57	26.3%
EV/EBITDA	15.57 - 22.18	18.42	59.6%
EPV	28.51 - 39.25	33.88	193.6%
DDM - Stable	11.21 - 23.42	17.32	50.1%
DDM - Multi	10.65 - 18.41	13.59	17.8%