What is the intrinsic value of OBL.WA?

As of 2025-06-18, the Intrinsic Value of Orzel Bialy SA (OBL.WA) is 53.39 PLN. This OBL.WA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 38.80 PLN, the upside of Orzel Bialy SA is 37.60%.

The range of the Intrinsic Value is 46.34 - 63.50 PLN

Is OBL.WA undervalued or overvalued?

Based on its market price of 38.80 PLN and our intrinsic valuation, Orzel Bialy SA (OBL.WA) is undervalued by 37.60%.

	Range	Selected	Upside
a
DCF (Growth 5y)	46.34 - 63.50	53.39	37.6%
DCF (Growth 10y)	48.04 - 63.85	54.57	40.7%
DCF (EBITDA 5y)	35.48 - 41.77	38.52	-0.7%
DCF (EBITDA 10y)	41.19 - 48.62	44.69	15.2%
Fair Value	156.14 - 156.14	156.14	302.41%
P/E	51.71 - 73.95	62.41	60.8%
EV/EBITDA	32.65 - 39.47	37.32	-3.8%
EPV	61.86 - 75.79	68.82	77.4%
DDM - Stable	45.96 - 84.69	65.33	68.4%
DDM - Multi	40.93 - 59.98	48.75	25.6%