As of 2025-06-27, the Intrinsic Value of S4E SA (S4E.WA) is 105.03 PLN. This S4E.WA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 42.40 PLN, the upside of S4E SA is 147.70%.
The range of the Intrinsic Value is 94.09 - 120.51 PLN
Based on its market price of 42.40 PLN and our intrinsic valuation, S4E SA (S4E.WA) is undervalued by 147.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 94.09 - 120.51 | 105.03 | 147.7% |
| DCF (Growth 10y) | 106.46 - 136.88 | 119.11 | 180.9% |
| DCF (EBITDA 5y) | 81.25 - 92.07 | 86.33 | 103.6% |
| DCF (EBITDA 10y) | 96.02 - 111.87 | 103.31 | 143.7% |
| Fair Value | 83.55 - 83.55 | 83.55 | 97.05% |
| P/E | 33.90 - 50.66 | 40.24 | -5.1% |
| EV/EBITDA | 54.56 - 67.42 | 60.89 | 43.6% |
| EPV | 58.73 - 68.65 | 63.69 | 50.2% |
| DDM - Stable | 17.80 - 31.93 | 24.86 | -41.4% |
| DDM - Multi | 26.58 - 38.08 | 31.37 | -26.0% |
| Market Cap (mil) | 73.78 |
| Beta | 0.44 |
| Outstanding shares (mil) | 1.74 |
| Enterprise Value (mil) | 33.69 |
| Market risk premium | 6.34% |
| Cost of Equity | 11.78% |
| Cost of Debt | 12.82% |
| WACC | 11.75% |