As of 2025-05-17, the Intrinsic Value of Oponeo.pl SA (OPN.WA) is 126.66 PLN. This OPN.WA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 103.50 PLN, the upside of Oponeo.pl SA is 22.40%.
The range of the Intrinsic Value is 110.19 - 149.38 PLN
Based on its market price of 103.50 PLN and our intrinsic valuation, Oponeo.pl SA (OPN.WA) is undervalued by 22.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 110.19 - 149.38 | 126.66 | 22.4% |
| DCF (Growth 10y) | 147.16 - 200.16 | 169.51 | 63.8% |
| DCF (EBITDA 5y) | 94.44 - 165.95 | 126.59 | 22.3% |
| DCF (EBITDA 10y) | 129.30 - 205.55 | 162.49 | 57.0% |
| Fair Value | 255.70 - 255.70 | 255.70 | 147.05% |
| P/E | 101.71 - 173.88 | 142.29 | 37.5% |
| EV/EBITDA | (76.04) - 210.37 | 39.41 | -61.9% |
| EPV | 61.99 - 78.34 | 70.16 | -32.2% |
| DDM - Stable | 52.58 - 93.33 | 72.96 | -29.5% |
| DDM - Multi | 97.91 - 132.83 | 112.59 | 8.8% |
| Market Cap (mil) | 862.09 |
| Beta | 0.28 |
| Outstanding shares (mil) | 8.33 |
| Enterprise Value (mil) | 904.27 |
| Market risk premium | 6.34% |
| Cost of Equity | 12.24% |
| Cost of Debt | 6.62% |
| WACC | 11.24% |