ODL.WA
Odlewnie Polskie SA
Price:  
9.2 
PLN
Volume:  
671
Poland | Metals & Mining

ODL.WA Intrinsic Value

28.5 %
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 28.5%.

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 28.5%.

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 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%

ODL.WA Intrinsic Value - Key Valuation Metrics

Market Cap (mil)185
Beta0.42
Outstanding shares (mil)20
Enterprise Value (mil)156
Market risk premium6.8%
Cost of Equity12.2%
Cost of Debt6.1%
WACC8.5%