As of 2025-06-03, the Intrinsic Value of Mabion SA (MAB.WA) is 10.94 PLN. This MAB.WA valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 9.71 PLN, the upside of Mabion SA is 12.70%.
The range of the Intrinsic Value is 9.71 - 11.95 PLN
Based on its market price of 9.71 PLN and our intrinsic valuation, Mabion SA (MAB.WA) is undervalued by 12.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (6.24) - (1.13) | (2.47) | -125.5% |
| DCF (Growth 10y) | (0.34) - (3.08) | (1.08) | -111.2% |
| DCF (EBITDA 5y) | 9.71 - 11.95 | 10.94 | 12.7% |
| DCF (EBITDA 10y) | 7.33 - 10.27 | 8.80 | -9.3% |
| Fair Value | -9.80 - -9.80 | -9.80 | -200.90% |
| P/E | (4.53) - (9.10) | (6.84) | -170.4% |
| EV/EBITDA | 3.37 - 18.61 | 10.38 | 6.9% |
| EPV | 9.64 - 12.60 | 11.12 | 14.5% |
| DDM - Stable | (3.63) - (10.64) | (7.13) | -173.4% |
| DDM - Multi | 1.77 - 4.09 | 2.47 | -74.5% |
| Market Cap (mil) | 156.91 |
| Beta | 0.89 |
| Outstanding shares (mil) | 16.16 |
| Enterprise Value (mil) | 121.73 |
| Market risk premium | 6.34% |
| Cost of Equity | 9.44% |
| Cost of Debt | 11.19% |
| WACC | 9.37% |