As of 2025-06-23, the Intrinsic Value of PGE Polska Grupa Energetyczna SA (PGE.WA) is 9.88 PLN. This PGE.WA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10.60 PLN, the upside of PGE Polska Grupa Energetyczna SA is -6.70%.
The range of the Intrinsic Value is 6.59 - 16.67 PLN
Based on its market price of 10.60 PLN and our intrinsic valuation, PGE Polska Grupa Energetyczna SA (PGE.WA) is overvalued by 6.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 6.59 - 16.67 | 9.88 | -6.7% |
| DCF (Growth 10y) | 18.02 - 38.99 | 24.90 | 135.0% |
| DCF (EBITDA 5y) | 11.35 - 16.00 | 15.22 | 43.6% |
| DCF (EBITDA 10y) | 18.37 - 25.70 | 23.78 | 124.5% |
| Fair Value | -18.27 - -18.27 | -18.27 | -272.47% |
| P/E | (9.43) - 1.64 | (4.47) | -142.2% |
| EV/EBITDA | 9.80 - 30.85 | 20.87 | 96.9% |
| EPV | 16.00 - 19.72 | 17.86 | 68.5% |
| DDM - Stable | (5.34) - (12.02) | (8.68) | -181.9% |
| DDM - Multi | 12.69 - 22.38 | 16.22 | 53.0% |
| Market Cap (mil) | 23,772.11 |
| Beta | 0.59 |
| Outstanding shares (mil) | 2,243.71 |
| Enterprise Value (mil) | 31,787.11 |
| Market risk premium | 6.34% |
| Cost of Equity | 11.03% |
| Cost of Debt | 5.47% |
| WACC | 8.50% |