As of 2025-07-08, the Intrinsic Value of Polskie Towarzystwo Wspierania Przedsiebiorczosci SA (PTW.WA) is 153.25 PLN. This PTW.WA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 103.00 PLN, the upside of Polskie Towarzystwo Wspierania Przedsiebiorczosci SA is 48.80%.
The range of the Intrinsic Value is 123.50 - 215.95 PLN
Based on its market price of 103.00 PLN and our intrinsic valuation, Polskie Towarzystwo Wspierania Przedsiebiorczosci SA (PTW.WA) is undervalued by 48.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 123.50 - 215.95 | 153.25 | 48.8% |
| DCF (Growth 10y) | 136.83 - 230.56 | 167.26 | 62.4% |
| DCF (EBITDA 5y) | 87.57 - 105.22 | 96.20 | -6.6% |
| DCF (EBITDA 10y) | 106.99 - 129.46 | 117.59 | 14.2% |
| Fair Value | 167.57 - 167.57 | 167.57 | 62.69% |
| P/E | 70.65 - 104.68 | 90.78 | -11.9% |
| EV/EBITDA | 64.72 - 100.26 | 79.00 | -23.3% |
| EPV | 557.23 - 725.03 | 641.13 | 522.5% |
| DDM - Stable | 38.31 - 106.41 | 72.36 | -29.7% |
| DDM - Multi | 43.45 - 99.46 | 61.10 | -40.7% |
| Market Cap (mil) | 91.66 |
| Beta | 0.42 |
| Outstanding shares (mil) | 0.89 |
| Enterprise Value (mil) | 67.27 |
| Market risk premium | 6.34% |
| Cost of Equity | 10.96% |
| Cost of Debt | 6.10% |
| WACC | 7.76% |