As of 2026-04-03, the Intrinsic Value of Crete Plastics SA (PLAKR.AT) is 20.66 EUR. This PLAKR.AT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 13.60 EUR, the upside of Crete Plastics SA is 51.90%.
The range of the Intrinsic Value is 16.21 - 30.31 EUR
Based on its market price of 13.60 EUR and our intrinsic valuation, Crete Plastics SA (PLAKR.AT) is undervalued by 51.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 16.21 - 30.31 | 20.66 | 51.9% |
| DCF (Growth 10y) | 19.48 - 35.82 | 24.68 | 81.4% |
| DCF (EBITDA 5y) | 17.84 - 21.44 | 19.35 | 42.3% |
| DCF (EBITDA 10y) | 20.24 - 25.86 | 22.63 | 66.4% |
| Fair Value | 6.98 - 6.98 | 6.98 | -48.71% |
| P/E | 15.15 - 21.30 | 18.30 | 34.6% |
| EV/EBITDA | 15.49 - 19.87 | 17.68 | 30.0% |
| EPV | 16.03 - 21.66 | 18.85 | 38.6% |
| DDM - Stable | 10.41 - 28.87 | 19.64 | 44.4% |
| DDM - Multi | 15.19 - 33.44 | 20.97 | 54.2% |
| Market Cap (mil) | 372.37 |
| Beta | 0.41 |
| Outstanding shares (mil) | 27.38 |
| Enterprise Value (mil) | 304.90 |
| Market risk premium | 8.76% |
| Cost of Equity | 8.86% |
| Cost of Debt | 5.30% |
| WACC | 8.75% |