What is the intrinsic value of PLX.WA?

As of 2025-07-12, the Intrinsic Value of Przetworstwo Tworzyw Sztucznych Plast-Box SA (PLX.WA) is 3.59 PLN. This PLX.WA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2.68 PLN, the upside of Przetworstwo Tworzyw Sztucznych Plast-Box SA is 33.90%.

The range of the Intrinsic Value is 3.03 - 4.33 PLN

Is PLX.WA undervalued or overvalued?

Based on its market price of 2.68 PLN and our intrinsic valuation, Przetworstwo Tworzyw Sztucznych Plast-Box SA (PLX.WA) is undervalued by 33.90%.

	Range	Selected	Upside
a
DCF (Growth 5y)	3.03 - 4.33	3.59	33.9%
DCF (Growth 10y)	3.79 - 5.18	4.39	63.8%
DCF (EBITDA 5y)	3.84 - 6.18	4.95	84.8%
DCF (EBITDA 10y)	4.52 - 6.90	5.62	109.7%
Fair Value	1.50 - 1.50	1.50	-43.95%
P/E	3.07 - 5.37	3.92	46.4%
EV/EBITDA	2.71 - 5.76	4.36	62.5%
EPV	0.37 - 0.67	0.52	-80.6%
DDM - Stable	1.58 - 2.79	2.18	-18.6%
DDM - Multi	2.29 - 3.23	2.69	0.2%