What is the intrinsic value of PCR.WA?

As of 2025-05-17, the Intrinsic Value of PCC Rokita SA (PCR.WA) is 83.68 PLN. This PCR.WA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 75.30 PLN, the upside of PCC Rokita SA is 11.10%.

The range of the Intrinsic Value is 61.64 - 127.36 PLN

Is PCR.WA undervalued or overvalued?

Based on its market price of 75.30 PLN and our intrinsic valuation, PCC Rokita SA (PCR.WA) is undervalued by 11.10%.

	Range	Selected	Upside
a
DCF (Growth 5y)	61.64 - 127.36	83.68	11.1%
DCF (Growth 10y)	72.75 - 141.43	96.07	27.6%
DCF (EBITDA 5y)	64.46 - 95.04	77.22	2.6%
DCF (EBITDA 10y)	72.95 - 110.02	88.38	17.4%
Fair Value	180.15 - 180.15	180.15	139.25%
P/E	75.07 - 91.11	79.62	5.7%
EV/EBITDA	54.57 - 125.90	85.27	13.2%
EPV	107.84 - 158.89	133.37	77.1%
DDM - Stable	37.70 - 90.34	64.02	-15.0%
DDM - Multi	57.35 - 97.11	71.34	-5.3%