ODL.WA
Odlewnie Polskie SA
Price:  
9.20 
PLN
Volume:  
671.00
Poland | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ODL.WA Intrinsic Value

28.50 %
Upside

What is the intrinsic value of ODL.WA?

As of 2025-07-08, the Intrinsic Value of Odlewnie Polskie SA (ODL.WA) is 11.82 PLN. This ODL.WA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9.20 PLN, the upside of Odlewnie Polskie SA is 28.50%.

The range of the Intrinsic Value is 9.38 - 17.35 PLN

Is ODL.WA undervalued or overvalued?

Based on its market price of 9.20 PLN and our intrinsic valuation, Odlewnie Polskie SA (ODL.WA) is undervalued by 28.50%.

9.20 PLN
Stock Price
11.82 PLN
Intrinsic Value
Intrinsic Value Details

ODL.WA Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 9.38 - 17.35 11.82 28.5%
DCF (Growth 10y) 9.42 - 16.19 11.52 25.3%
DCF (EBITDA 5y) 14.36 - 19.75 16.13 75.3%
DCF (EBITDA 10y) 13.10 - 18.84 15.10 64.2%
Fair Value 3.29 - 3.29 3.29 -64.24%
P/E 6.00 - 11.46 7.46 -18.9%
EV/EBITDA 12.82 - 16.87 14.32 55.6%
EPV 10.04 - 13.85 11.95 29.9%
DDM - Stable 3.22 - 9.73 6.47 -29.6%
DDM - Multi 4.43 - 9.63 5.99 -34.9%

ODL.WA Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 185.01
Beta 0.42
Outstanding shares (mil) 20.11
Enterprise Value (mil) 155.87
Market risk premium 6.34%
Cost of Equity 12.20%
Cost of Debt 6.10%
WACC 8.54%