As of 2025-05-16, the Intrinsic Value of Passus SA (PAS.WA) is 40.44 PLN. This PAS.WA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 53.40 PLN, the upside of Passus SA is -24.30%.
The range of the Intrinsic Value is 30.11 - 63.08 PLN
Based on its market price of 53.40 PLN and our intrinsic valuation, Passus SA (PAS.WA) is overvalued by 24.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 30.11 - 63.08 | 40.44 | -24.3% |
| DCF (Growth 10y) | 42.97 - 86.87 | 56.81 | 6.4% |
| DCF (EBITDA 5y) | 17.56 - 28.95 | 22.74 | -57.4% |
| DCF (EBITDA 10y) | 28.42 - 43.70 | 35.17 | -34.1% |
| Fair Value | 34.43 - 34.43 | 34.43 | -35.53% |
| P/E | 16.14 - 25.67 | 20.23 | -62.1% |
| EV/EBITDA | 9.57 - 19.36 | 15.97 | -70.1% |
| EPV | 34.63 - 44.38 | 39.51 | -26.0% |
| DDM - Stable | 12.53 - 35.38 | 23.96 | -55.1% |
| DDM - Multi | 32.49 - 60.06 | 41.18 | -22.9% |
| Market Cap (mil) | 95.59 |
| Beta | 1.12 |
| Outstanding shares (mil) | 1.79 |
| Enterprise Value (mil) | 97.56 |
| Market risk premium | 6.34% |
| Cost of Equity | 9.10% |
| Cost of Debt | 5.89% |
| WACC | 9.09% |