What is the intrinsic value of MCR.WA?

As of 2025-07-18, the Intrinsic Value of Mercor SA (MCR.WA) is 35.33 PLN. This MCR.WA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 25.20 PLN, the upside of Mercor SA is 40.20%.

The range of the Intrinsic Value is 25.91 - 54.88 PLN

Is MCR.WA undervalued or overvalued?

Based on its market price of 25.20 PLN and our intrinsic valuation, Mercor SA (MCR.WA) is undervalued by 40.20%.

	Range	Selected	Upside
a
DCF (Growth 5y)	25.91 - 54.88	35.33	40.2%
DCF (Growth 10y)	31.64 - 62.72	41.83	66.0%
DCF (EBITDA 5y)	28.83 - 35.29	31.94	26.7%
DCF (EBITDA 10y)	34.57 - 44.66	39.28	55.9%
Fair Value	32.59 - 32.59	32.59	29.33%
P/E	13.37 - 30.56	21.54	-14.5%
EV/EBITDA	19.31 - 26.88	23.35	-7.4%
EPV	25.27 - 35.19	30.23	20.0%
DDM - Stable	9.51 - 23.82	16.66	-33.9%
DDM - Multi	27.53 - 50.77	35.43	40.6%