What is the intrinsic value of PCR.WA?

As of 2025-07-03, the Intrinsic Value of PCC Rokita SA (PCR.WA) is 84.56 PLN. This PCR.WA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 66.20 PLN, the upside of PCC Rokita SA is 27.70%.

The range of the Intrinsic Value is 62.16 - 128.88 PLN

Is PCR.WA undervalued or overvalued?

Based on its market price of 66.20 PLN and our intrinsic valuation, PCC Rokita SA (PCR.WA) is undervalued by 27.70%.

	Range	Selected	Upside
a
DCF (Growth 5y)	62.16 - 128.88	84.56	27.7%
DCF (Growth 10y)	70.49 - 136.15	92.83	40.2%
DCF (EBITDA 5y)	64.01 - 90.56	74.44	12.5%
DCF (EBITDA 10y)	70.62 - 102.93	83.70	26.4%
Fair Value	163.17 - 163.17	163.17	146.48%
P/E	76.89 - 97.53	89.05	34.5%
EV/EBITDA	52.29 - 153.44	88.86	34.2%
EPV	108.89 - 159.63	134.26	102.8%
DDM - Stable	33.69 - 79.94	56.82	-14.2%
DDM - Multi	38.48 - 74.43	51.07	-22.9%