What is the intrinsic value of PGM.WA?

As of 2025-07-07, the Intrinsic Value of PMPG Polskie Media SA (PGM.WA) is 0.01 PLN. This PGM.WA valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 2.38 PLN, the upside of PMPG Polskie Media SA is -99.70%.

The range of the Intrinsic Value is (0.15) - 0.41 PLN

Is PGM.WA undervalued or overvalued?

Based on its market price of 2.38 PLN and our intrinsic valuation, PMPG Polskie Media SA (PGM.WA) is overvalued by 99.70%.

	Range	Selected	Upside
a
DCF (Growth 5y)	(3.90) - (1.74)	(2.36)	-199.2%
DCF (Growth 10y)	(0.15) - 0.41	0.01	-99.7%
DCF (EBITDA 5y)	(0.61) - (0.74)	(1,234.50)	-123450.0%
DCF (EBITDA 10y)	(0.30) - (0.17)	(1,234.50)	-123450.0%
Fair Value	-5.31 - -5.31	-5.31	-322.96%
P/E	(9.87) - (12.63)	(11.86)	-598.3%
EV/EBITDA	(2.27) - (3.56)	(3.26)	-236.8%
EPV	0.77 - 0.89	0.83	-65.2%
DDM - Stable	(11.17) - (35.34)	(23.25)	-1077.0%
DDM - Multi	(4.52) - (11.13)	(6.43)	-370.2%