As of 2026-04-03, the Intrinsic Value of Mercor SA (MCR.WA) is 19.56 PLN. This MCR.WA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.90 PLN, the upside of Mercor SA is 51.60%.
The range of the Intrinsic Value is 18.33 - 21.37 PLN
Based on its market price of 12.90 PLN and our intrinsic valuation, Mercor SA (MCR.WA) is undervalued by 51.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 18.33 - 21.37 | 19.56 | 51.6% |
| DCF (Growth 10y) | 19.00 - 22.09 | 20.25 | 57.0% |
| DCF (EBITDA 5y) | 21.64 - 24.59 | 23.43 | 81.6% |
| DCF (EBITDA 10y) | 21.12 - 24.35 | 22.88 | 77.4% |
| Fair Value | 56.44 - 56.44 | 56.44 | 337.52% |
| P/E | 8.64 - 148.55 | 66.65 | 416.7% |
| EV/EBITDA | 10.02 - 23.09 | 15.38 | 19.2% |
| EPV | 40.67 - 49.92 | 45.29 | 251.1% |
| DDM - Stable | 56.69 - 104.30 | 80.49 | 524.0% |
| DDM - Multi | 5.57 - 8.09 | 6.61 | -48.8% |
| Market Cap (mil) | 197.63 |
| Beta | 0.34 |
| Outstanding shares (mil) | 15.32 |
| Enterprise Value (mil) | 34.89 |
| Market risk premium | 6.34% |
| Cost of Equity | 11.69% |
| Cost of Debt | 6.57% |
| WACC | 9.66% |