As of 2025-07-08, the Intrinsic Value of MFO SA (MFO.WA) is 25.90 PLN. This MFO.WA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 37.30 PLN, the upside of MFO SA is -30.60%.
The range of the Intrinsic Value is 18.69 - 41.43 PLN
Based on its market price of 37.30 PLN and our intrinsic valuation, MFO SA (MFO.WA) is overvalued by 30.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 18.69 - 41.43 | 25.90 | -30.6% |
| DCF (Growth 10y) | 13.31 - 26.18 | 17.46 | -53.2% |
| DCF (EBITDA 5y) | 38.42 - 75.78 | 54.16 | 45.2% |
| DCF (EBITDA 10y) | 29.03 - 59.48 | 41.42 | 11.0% |
| Fair Value | 28.54 - 28.54 | 28.54 | -23.49% |
| P/E | 11.07 - 18.63 | 13.28 | -64.4% |
| EV/EBITDA | 22.63 - 73.90 | 52.38 | 40.4% |
| EPV | (18.68) - (23.65) | (21.16) | -156.7% |
| DDM - Stable | 7.87 - 21.34 | 14.61 | -60.8% |
| DDM - Multi | 7.30 - 15.85 | 10.05 | -73.1% |
| Market Cap (mil) | 246.55 |
| Beta | 0.51 |
| Outstanding shares (mil) | 6.61 |
| Enterprise Value (mil) | 263.10 |
| Market risk premium | 6.34% |
| Cost of Equity | 10.98% |
| Cost of Debt | 7.39% |
| WACC | 9.76% |