What is the intrinsic value of MLB.WA?

As of 2025-06-04, the Intrinsic Value of Makolab SA (MLB.WA) is 6.76 PLN. This MLB.WA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 4.38 PLN, the upside of Makolab SA is 54.30%.

The range of the Intrinsic Value is 6.24 - 7.47 PLN

Is MLB.WA undervalued or overvalued?

Based on its market price of 4.38 PLN and our intrinsic valuation, Makolab SA (MLB.WA) is undervalued by 54.30%.

	Range	Selected	Upside
a
DCF (Growth 5y)	6.24 - 7.47	6.76	54.3%
DCF (Growth 10y)	6.85 - 8.24	7.44	69.8%
DCF (EBITDA 5y)	5.69 - 10.60	7.04	60.8%
DCF (EBITDA 10y)	6.42 - 10.48	7.55	72.4%
Fair Value	6.62 - 6.62	6.62	51.09%
P/E	4.78 - 11.32	8.06	83.9%
EV/EBITDA	4.65 - 10.91	6.91	57.8%
EPV	38.26 - 47.19	42.72	875.4%
DDM - Stable	1.92 - 3.38	2.65	-39.5%
DDM - Multi	3.07 - 4.34	3.61	-17.7%