PSW.WA
PGS Software SA
Price:  
17.90 
PLN
Volume:  
56,132.00
Poland | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PSW.WA Intrinsic Value

-48.60 %
Upside

As of 2024-12-15, the Intrinsic Value of PGS Software SA (PSW.WA) is 9.20 PLN. This PSW.WA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 17.90 PLN, the upside of PGS Software SA is -48.60%.

The range of the Intrinsic Value is 7.36 - 12.56 PLN

17.90 PLN
Stock Price
9.20 PLN
Intrinsic Value
Intrinsic Value Details

PSW.WA Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 7.36 - 12.56 9.20 -48.6%
DCF (Growth 10y) 8.76 - 14.34 10.75 -39.9%
DCF (EBITDA 5y) 8.61 - 10.75 9.64 -46.1%
DCF (EBITDA 10y) 9.48 - 12.39 10.82 -39.5%
Fair Value 6.68 - 6.68 6.68 -62.67%
P/E 14.17 - 40.17 27.47 53.4%
EV/EBITDA 11.08 - 15.43 13.63 -23.8%
EPV 17.11 - 21.83 19.47 8.8%
DDM - Stable 8.18 - 19.01 13.59 -24.1%
DDM - Multi 5.70 - 9.84 7.18 -59.9%

PSW.WA Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 505.87
Beta 1.33
Outstanding shares (mil) 28.26
Enterprise Value (mil) 500.13
Market risk premium 5.58%
Cost of Equity 12.88%
Cost of Debt 5.50%
WACC 12.60%