As of 2025-07-06, the Intrinsic Value of PannErgy Nyrt (PANNERGY.BD) is 1,732.95 HUF. This PANNERGY.BD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,475.00 HUF, the upside of PannErgy Nyrt is 17.50%.
The range of the Intrinsic Value is 1,337.00 - 2,359.24 HUF
Based on its market price of 1,475.00 HUF and our intrinsic valuation, PannErgy Nyrt (PANNERGY.BD) is undervalued by 17.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,337.00 - 2,359.24 | 1,732.95 | 17.5% |
| DCF (Growth 10y) | 2,892.96 - 4,631.64 | 3,569.71 | 142.0% |
| DCF (EBITDA 5y) | 3,216.23 - 4,105.49 | 3,599.49 | 144.0% |
| DCF (EBITDA 10y) | 4,700.41 - 6,094.83 | 5,306.50 | 259.8% |
| Fair Value | 2,605.10 - 2,605.10 | 2,605.10 | 76.62% |
| P/E | 1,548.47 - 2,335.79 | 1,806.97 | 22.5% |
| EV/EBITDA | 1,599.43 - 4,525.74 | 2,661.79 | 80.5% |
| EPV | 327.40 - 470.47 | 398.93 | -73.0% |
| DDM - Stable | 633.90 - 1,233.69 | 933.79 | -36.7% |
| DDM - Multi | 1,460.79 - 2,225.59 | 1,765.27 | 19.7% |
| Market Cap (mil) | 19,887.70 |
| Beta | 0.35 |
| Outstanding shares (mil) | 13.48 |
| Enterprise Value (mil) | 28,872.70 |
| Market risk premium | 7.88% |
| Cost of Equity | 11.55% |
| Cost of Debt | 5.00% |
| WACC | 9.11% |