What is the intrinsic value of SCP.WA?
As of 2025-06-02, the Intrinsic Value of Scope Fluidics SA (SCP.WA) is
561.03 PLN. This SCP.WA valuation is based on the model Peter Lynch Fair Value.
With the current market price of 151.60 PLN, the upside of Scope Fluidics SA is
270.08%.
Is SCP.WA undervalued or overvalued?
Based on its market price of 151.60 PLN and our intrinsic valuation, Scope Fluidics SA (SCP.WA) is undervalued by 270.08%.
561.03 PLN
Intrinsic Value
SCP.WA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(205.69) - (56.51) |
(96.54) |
-163.7% |
| DCF (Growth 10y) |
(60.46) - (195.14) |
(97.01) |
-164.0% |
| DCF (EBITDA 5y) |
0.78 - (80.30) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(18.45) - (91.45) |
(1,234.50) |
-123450.0% |
| Fair Value |
561.03 - 561.03 |
561.03 |
270.08% |
| P/E |
684.11 - 1,372.96 |
992.20 |
554.5% |
| EV/EBITDA |
8.18 - (184.39) |
(88.11) |
-158.1% |
| EPV |
(30.44) - (55.24) |
(42.84) |
-128.3% |
| DDM - Stable |
254.10 - 752.94 |
503.52 |
232.1% |
| DDM - Multi |
229.47 - 524.60 |
318.83 |
110.3% |
SCP.WA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
413.87 |
| Beta |
0.06 |
| Outstanding shares (mil) |
2.73 |
| Enterprise Value (mil) |
300.56 |
| Market risk premium |
6.34% |
| Cost of Equity |
8.43% |
| Cost of Debt |
115.06% |
| WACC |
9.00% |