As of 2026-04-02, the Intrinsic Value of Neuca SA (NEU.WA) is 2,520.06 PLN. This NEU.WA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 670.00 PLN, the upside of Neuca SA is 276.10%.
The range of the Intrinsic Value is 1,920.63 - 3,668.65 PLN
Based on its market price of 670.00 PLN and our intrinsic valuation, Neuca SA (NEU.WA) is undervalued by 276.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,920.63 - 3,668.65 | 2,520.06 | 276.1% |
| DCF (Growth 10y) | 2,470.14 - 4,472.60 | 3,163.77 | 372.2% |
| DCF (EBITDA 5y) | 1,699.33 - 2,457.62 | 2,024.02 | 202.1% |
| DCF (EBITDA 10y) | 2,296.35 - 3,326.86 | 2,733.11 | 307.9% |
| Fair Value | 201.69 - 201.69 | 201.69 | -69.90% |
| P/E | 543.29 - 1,531.65 | 975.07 | 45.5% |
| EV/EBITDA | 318.90 - 1,224.00 | 783.27 | 16.9% |
| EPV | 254.91 - 390.30 | 322.61 | -51.8% |
| DDM - Stable | 228.60 - 515.82 | 372.21 | -44.4% |
| DDM - Multi | 1,712.82 - 2,913.68 | 2,149.66 | 220.8% |
| Market Cap (mil) | 3,095.40 |
| Beta | 0.46 |
| Outstanding shares (mil) | 4.62 |
| Enterprise Value (mil) | 3,751.04 |
| Market risk premium | 6.34% |
| Cost of Equity | 10.00% |
| Cost of Debt | 10.27% |
| WACC | 9.62% |