What is the intrinsic value of PCX.WA?

As of 2025-05-24, the Intrinsic Value of PCC Exol SA (PCX.WA) is 2.88 PLN. This PCX.WA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2.43 PLN, the upside of PCC Exol SA is 18.50%.

The range of the Intrinsic Value is 1.96 - 4.65 PLN

Is PCX.WA undervalued or overvalued?

Based on its market price of 2.43 PLN and our intrinsic valuation, PCC Exol SA (PCX.WA) is undervalued by 18.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	1.96 - 4.65	2.88	18.5%
DCF (Growth 10y)	2.14 - 4.56	2.98	22.5%
DCF (EBITDA 5y)	2.23 - 3.77	2.95	21.3%
DCF (EBITDA 10y)	2.41 - 4.01	3.13	28.9%
Fair Value	4.59 - 4.59	4.59	88.73%
P/E	2.63 - 3.45	2.93	20.7%
EV/EBITDA	1.21 - 2.76	2.15	-11.4%
EPV	1.69 - 2.61	2.15	-11.5%
DDM - Stable	1.37 - 3.32	2.35	-3.4%
DDM - Multi	1.58 - 2.91	2.05	-15.8%