What is the intrinsic value of MSZ.WA?

As of 2025-07-23, the Intrinsic Value of Mostostal Zabrze SA (MSZ.WA) is 8.09 PLN. This MSZ.WA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 6.06 PLN, the upside of Mostostal Zabrze SA is 33.50%.

The range of the Intrinsic Value is 6.76 - 10.34 PLN

Is MSZ.WA undervalued or overvalued?

Based on its market price of 6.06 PLN and our intrinsic valuation, Mostostal Zabrze SA (MSZ.WA) is undervalued by 33.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	6.76 - 10.34	8.09	33.5%
DCF (Growth 10y)	9.21 - 13.94	10.98	81.2%
DCF (EBITDA 5y)	7.17 - 8.42	7.83	29.3%
DCF (EBITDA 10y)	8.99 - 10.90	9.94	64.1%
Fair Value	19.89 - 19.89	19.89	228.27%
P/E	5.89 - 9.10	7.93	30.9%
EV/EBITDA	4.24 - 9.43	6.54	8.0%
EPV	7.92 - 9.59	8.76	44.5%
DDM - Stable	5.41 - 11.51	8.46	39.7%
DDM - Multi	7.81 - 12.99	9.77	61.1%