As of 2025-06-26, the Intrinsic Value of LPP SA (LPP.WA) is 9,236.99 PLN. This LPP.WA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 13,930.00 PLN, the upside of LPP SA is -33.70%.
The range of the Intrinsic Value is 6,449.40 - 14,668.99 PLN
Based on its market price of 13,930.00 PLN and our intrinsic valuation, LPP SA (LPP.WA) is overvalued by 33.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 6,449.40 - 14,668.99 | 9,236.99 | -33.7% |
| DCF (Growth 10y) | 8,838.27 - 18,297.27 | 12,076.77 | -13.3% |
| DCF (EBITDA 5y) | 9,130.66 - 13,524.48 | 10,962.33 | -21.3% |
| DCF (EBITDA 10y) | 10,407.16 - 15,900.07 | 12,702.80 | -8.8% |
| Fair Value | 24,260.75 - 24,260.75 | 24,260.75 | 74.16% |
| P/E | 13,314.30 - 17,201.58 | 15,628.84 | 12.2% |
| EV/EBITDA | 8,672.63 - 17,779.39 | 12,694.71 | -8.9% |
| EPV | 4,200.48 - 6,507.85 | 5,354.17 | -61.6% |
| DDM - Stable | 5,671.62 - 12,600.63 | 9,136.13 | -34.4% |
| DDM - Multi | 8,721.02 - 14,145.91 | 10,718.23 | -23.1% |
| Market Cap (mil) | 25,909.80 |
| Beta | 1.07 |
| Outstanding shares (mil) | 1.86 |
| Enterprise Value (mil) | 32,287.80 |
| Market risk premium | 6.34% |
| Cost of Equity | 12.45% |
| Cost of Debt | 5.10% |
| WACC | 10.26% |