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 28.5%.
The range of the Intrinsic Value is 9.38 - 17.35 PLN.
Based on its market price of 9.20 PLN and our intrinsic valuation, Odlewnie Polskie SA (ODL.WA) is undervalued by 28.5%.
Range | Selected | Upside | ||
a | ||||
DCF (Growth Exit 5Y) | 9.38 - 17.35 | 11.82 | 28.5% | |
DCF (Growth Exit 10Y) | 9.42 - 16.19 | 11.52 | 25.3% | |
DCF (EBITDA Exit 5Y) | 14.36 - 19.75 | 16.13 | 75.3% | |
DCF (EBITDA Exit 10Y) | 13.1 - 18.84 | 15.10 | 64.2% | |
Peter Lynch Fair Value | 3.29 - 3.29 | 3.29 | -64.24% | |
P/E Multiples | 6 - 11.46 | 7.46 | -18.9% | |
EV/EBITDA Multiples | 12.82 - 16.87 | 14.32 | 55.6% | |
Earnings Power Value | 10.04 - 13.85 | 11.95 | 29.9% | |
Dividend Discount Model - Stable | 3.22 - 9.73 | 6.47 | -29.6% | |
Dividend Discount Model - Multi Stages | 4.43 - 9.63 | 5.99 | -34.9% |
Market Cap (mil) | 185 |
Beta | 0.42 |
Outstanding shares (mil) | 20 |
Enterprise Value (mil) | 156 |
Market risk premium | 6.8% |
Cost of Equity | 12.2% |
Cost of Debt | 6.1% |
WACC | 8.5% |