As of 2025-06-03, the Intrinsic Value of MaxCom SA (MXC.WA) is 16.93 PLN. This MXC.WA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 7.20 PLN, the upside of MaxCom SA is 135.20%.
The range of the Intrinsic Value is 10.98 - 29.68 PLN
Based on its market price of 7.20 PLN and our intrinsic valuation, MaxCom SA (MXC.WA) is undervalued by 135.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 10.98 - 29.68 | 16.93 | 135.2% |
| DCF (Growth 10y) | 13.13 - 32.05 | 19.27 | 167.6% |
| DCF (EBITDA 5y) | 25.14 - 41.37 | 33.76 | 368.9% |
| DCF (EBITDA 10y) | 23.67 - 44.95 | 33.65 | 367.4% |
| Fair Value | -2.11 - -2.11 | -2.11 | -129.32% |
| P/E | (4.72) - 3.80 | (1.23) | -117.0% |
| EV/EBITDA | 3.72 - 11.78 | 6.86 | -4.8% |
| EPV | 3.22 - 7.28 | 5.25 | -27.1% |
| DDM - Stable | (2.65) - (5.73) | (4.19) | -158.2% |
| DDM - Multi | 12.01 - 20.69 | 15.25 | 111.7% |
| Market Cap (mil) | 19.44 |
| Beta | 0.18 |
| Outstanding shares (mil) | 2.70 |
| Enterprise Value (mil) | 30.14 |
| Market risk premium | 6.34% |
| Cost of Equity | 10.89% |
| Cost of Debt | 17.09% |
| WACC | 12.09% |