What is the intrinsic value of OML.WA?

As of 2025-07-15, the Intrinsic Value of One More Level SA (OML.WA) is 0.07 PLN. This OML.WA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.45 PLN, the upside of One More Level SA is -95.50%.

The range of the Intrinsic Value is 0.06 - 0.09 PLN

Is OML.WA undervalued or overvalued?

Based on its market price of 1.45 PLN and our intrinsic valuation, One More Level SA (OML.WA) is overvalued by 95.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.06 - 0.09	0.07	-95.5%
DCF (Growth 10y)	0.04 - 0.04	0.04	-97.0%
DCF (EBITDA 5y)	0.05 - 0.05	0.05	-96.6%
DCF (EBITDA 10y)	0.04 - 0.04	0.04	-97.0%
Fair Value	0.18 - 0.18	0.18	-87.78%
P/E	0.00 - 0.64	0.26	-81.8%
EV/EBITDA	0.06 - 0.54	0.24	-83.7%
EPV	1.82 - 2.26	2.04	41.1%
DDM - Stable	0.37 - 1.17	0.77	-46.5%
DDM - Multi	0.00 - 0.00	0.00	-100.0%