As of 2025-07-18, the Intrinsic Value of Mostostal Plock SA (MSP.WA) is 11.20 PLN. This MSP.WA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 15.40 PLN, the upside of Mostostal Plock SA is -27.30%.
The range of the Intrinsic Value is 5.09 - 26.50 PLN
Based on its market price of 15.40 PLN and our intrinsic valuation, Mostostal Plock SA (MSP.WA) is overvalued by 27.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 5.09 - 26.50 | 11.20 | -27.3% |
| DCF (Growth 10y) | 9.63 - 36.55 | 17.42 | 13.1% |
| DCF (EBITDA 5y) | 4.19 - 10.38 | 6.67 | -56.7% |
| DCF (EBITDA 10y) | 9.04 - 20.03 | 13.42 | -12.8% |
| Fair Value | -9.92 - -9.92 | -9.92 | -164.40% |
| P/E | (23.41) - (31.30) | (28.81) | -287.1% |
| EV/EBITDA | (12.32) - (11.18) | (11.55) | -175.0% |
| EPV | (21.67) - (35.93) | (28.80) | -287.0% |
| DDM - Stable | (12.66) - (34.99) | (23.82) | -254.7% |
| DDM - Multi | 7.29 - 16.76 | 10.29 | -33.2% |
| Market Cap (mil) | 30.80 |
| Beta | 0.20 |
| Outstanding shares (mil) | 2.00 |
| Enterprise Value (mil) | 30.23 |
| Market risk premium | 6.34% |
| Cost of Equity | 10.04% |
| Cost of Debt | 14.05% |
| WACC | 10.37% |