As of 2025-07-06, the Intrinsic Value of Public Power Corporation SA (PPC.AT) is 18.37 EUR. This PPC.AT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.10 EUR, the upside of Public Power Corporation SA is 30.30%.
The range of the Intrinsic Value is 8.80 - 45.91 EUR
Based on its market price of 14.10 EUR and our intrinsic valuation, Public Power Corporation SA (PPC.AT) is undervalued by 30.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 8.80 - 45.91 | 18.37 | 30.3% |
| DCF (Growth 10y) | 5.92 - 32.80 | 12.90 | -8.5% |
| DCF (EBITDA 5y) | 5.30 - 11.52 | 7.57 | -46.3% |
| DCF (EBITDA 10y) | 6.24 - 13.10 | 8.83 | -37.4% |
| Fair Value | 12.38 - 12.38 | 12.38 | -12.19% |
| P/E | 4.55 - 7.09 | 5.98 | -57.6% |
| EV/EBITDA | 3.07 - 17.46 | 8.72 | -38.1% |
| EPV | 94.01 - 123.60 | 108.80 | 671.7% |
| DDM - Stable | 3.17 - 7.76 | 5.46 | -61.2% |
| DDM - Multi | 3.06 - 5.98 | 4.07 | -71.2% |
| Market Cap (mil) | 5,206.71 |
| Beta | 0.91 |
| Outstanding shares (mil) | 369.27 |
| Enterprise Value (mil) | 10,066.71 |
| Market risk premium | 8.76% |
| Cost of Equity | 11.34% |
| Cost of Debt | 4.66% |
| WACC | 6.75% |