As of 2025-05-22, the Intrinsic Value of M.W. Trade SA (MWT.WA) is (16.38) PLN. This MWT.WA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3.60 PLN, the upside of M.W. Trade SA is -554.90%.
The range of the Intrinsic Value is (30.58) - (10.69) PLN
Based on its market price of 3.60 PLN and our intrinsic valuation, M.W. Trade SA (MWT.WA) is overvalued by 554.90%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (30.58) - (10.69) | (16.38) | -554.9% |
| DCF (Growth 10y) | (12.18) - (31.45) | (17.76) | -593.4% |
| DCF (EBITDA 5y) | (2.57) - (4.85) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (6.26) - (9.60) | (1,234.50) | -123450.0% |
| Fair Value | -5.50 - -5.50 | -5.50 | -252.83% |
| P/E | (5.26) - (5.81) | (5.50) | -252.8% |
| EV/EBITDA | (0.23) - (3.46) | (1.26) | -135.1% |
| EPV | (9.18) - (14.37) | (11.77) | -427.0% |
| DDM - Stable | (8.52) - (26.69) | (17.60) | -589.0% |
| DDM - Multi | (10.05) - (25.43) | (14.52) | -503.3% |
| Market Cap (mil) | 9.18 |
| Beta | 0.38 |
| Outstanding shares (mil) | 2.55 |
| Enterprise Value (mil) | -2.07 |
| Market risk premium | 6.34% |
| Cost of Equity | 10.38% |
| Cost of Debt | 5.50% |
| WACC | 10.08% |