What is the intrinsic value of JWW.WA?

As of 2025-07-06, the Intrinsic Value of JWW Invest SA (JWW.WA) is 5.49 PLN. This JWW.WA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2.90 PLN, the upside of JWW Invest SA is 89.10%.

The range of the Intrinsic Value is 4.63 - 6.80 PLN

Is JWW.WA undervalued or overvalued?

Based on its market price of 2.90 PLN and our intrinsic valuation, JWW Invest SA (JWW.WA) is undervalued by 89.10%.

	Range	Selected	Upside
a
DCF (Growth 5y)	4.63 - 6.80	5.49	89.1%
DCF (Growth 10y)	5.03 - 7.29	5.92	104.3%
DCF (EBITDA 5y)	4.13 - 6.89	5.37	85.3%
DCF (EBITDA 10y)	4.75 - 7.44	5.91	103.7%
Fair Value	10.88 - 10.88	10.88	275.31%
P/E	7.16 - 8.96	7.76	167.4%
EV/EBITDA	3.26 - 7.31	5.33	84.0%
EPV	5.63 - 7.72	6.68	130.2%
DDM - Stable	2.43 - 4.42	3.42	18.0%
DDM - Multi	2.90 - 4.25	3.46	19.2%