As of 2025-08-09, the Intrinsic Value of PA Nova SA (NVA.WA) is 30.64 PLN. This NVA.WA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 15.80 PLN, the upside of PA Nova SA is 93.90%.
The range of the Intrinsic Value is 21.75 - 43.96 PLN
Based on its market price of 15.80 PLN and our intrinsic valuation, PA Nova SA (NVA.WA) is undervalued by 93.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 21.75 - 43.96 | 30.64 | 93.9% |
| DCF (Growth 10y) | 31.99 - 57.65 | 42.31 | 167.8% |
| DCF (EBITDA 5y) | 10.59 - 19.64 | 15.88 | 0.5% |
| DCF (EBITDA 10y) | 21.42 - 33.31 | 27.77 | 75.8% |
| Fair Value | 12.62 - 12.62 | 12.62 | -20.11% |
| P/E | 21.96 - 36.10 | 28.52 | 80.5% |
| EV/EBITDA | 11.80 - 117.55 | 61.79 | 291.1% |
| EPV | 14.35 - 26.32 | 20.33 | 28.7% |
| DDM - Stable | 10.32 - 19.56 | 14.94 | -5.4% |
| DDM - Multi | 11.23 - 17.75 | 13.85 | -12.3% |
| Market Cap (mil) | 158.00 |
| Beta | 0.11 |
| Outstanding shares (mil) | 10.00 |
| Enterprise Value (mil) | 432.74 |
| Market risk premium | 6.34% |
| Cost of Equity | 14.86% |
| Cost of Debt | 6.02% |
| WACC | 8.02% |