What is the intrinsic value of MOL.BD?

As of 2025-07-04, the Intrinsic Value of MOL Magyar Olajes Gazipari Nyrt (MOL.BD) is 3,965.83 HUF. This MOL.BD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3,020.00 HUF, the upside of MOL Magyar Olajes Gazipari Nyrt is 31.30%.

The range of the Intrinsic Value is 3,369.29 - 4,776.37 HUF

Is MOL.BD undervalued or overvalued?

Based on its market price of 3,020.00 HUF and our intrinsic valuation, MOL Magyar Olajes Gazipari Nyrt (MOL.BD) is undervalued by 31.30%.

	Range	Selected	Upside
a
DCF (Growth 5y)	3,369.29 - 4,776.37	3,965.83	31.3%
DCF (Growth 10y)	3,974.52 - 5,502.75	4,625.84	53.2%
DCF (EBITDA 5y)	3,476.05 - 5,101.85	3,881.93	28.5%
DCF (EBITDA 10y)	4,008.72 - 5,682.17	4,518.75	49.6%
Fair Value	15,064.85 - 15,064.85	15,064.85	398.84%
P/E	3,975.43 - 7,966.31	5,962.96	97.4%
EV/EBITDA	3,115.51 - 6,591.90	4,526.01	49.9%
EPV	13,122.12 - 16,441.65	14,781.89	389.5%
DDM - Stable	2,333.51 - 3,761.55	3,047.54	0.9%
DDM - Multi	2,246.37 - 2,905.88	2,538.13	-16.0%