As of 2025-08-07, the Intrinsic Value of Playway SA (PLW.WA) is 422.96 PLN. This PLW.WA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 271.00 PLN, the upside of Playway SA is 56.10%.
The range of the Intrinsic Value is 375.08 - 487.39 PLN
Based on its market price of 271.00 PLN and our intrinsic valuation, Playway SA (PLW.WA) is undervalued by 56.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 375.08 - 487.39 | 422.96 | 56.1% |
| DCF (Growth 10y) | 486.46 - 635.95 | 550.42 | 103.1% |
| DCF (EBITDA 5y) | 287.86 - 331.70 | 306.13 | 13.0% |
| DCF (EBITDA 10y) | 409.06 - 484.29 | 442.03 | 63.1% |
| Fair Value | 622.36 - 622.36 | 622.36 | 129.65% |
| P/E | 258.40 - 583.29 | 399.03 | 47.2% |
| EV/EBITDA | 117.33 - 576.96 | 287.57 | 6.1% |
| EPV | 203.27 - 244.57 | 223.92 | -17.4% |
| DDM - Stable | 128.76 - 223.17 | 175.96 | -35.1% |
| DDM - Multi | 284.77 - 397.53 | 332.67 | 22.8% |
| Market Cap (mil) | 1,788.60 |
| Beta | 0.44 |
| Outstanding shares (mil) | 6.60 |
| Enterprise Value (mil) | 1,654.05 |
| Market risk premium | 6.34% |
| Cost of Equity | 12.29% |
| Cost of Debt | 6.10% |
| WACC | 12.28% |