What is the intrinsic value of SNW.WA?

As of 2025-07-23, the Intrinsic Value of Sanwil Holding SA (SNW.WA) is 1.43 PLN. This SNW.WA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.30 PLN, the upside of Sanwil Holding SA is 9.90%.

The range of the Intrinsic Value is 1.33 - 1.65 PLN

Is SNW.WA undervalued or overvalued?

Based on its market price of 1.30 PLN and our intrinsic valuation, Sanwil Holding SA (SNW.WA) is undervalued by 9.90%.

	Range	Selected	Upside
a
DCF (Growth 5y)	1.33 - 1.65	1.43	9.9%
DCF (Growth 10y)	1.34 - 1.62	1.43	9.7%
DCF (EBITDA 5y)	1.86 - 2.44	2.08	59.8%
DCF (EBITDA 10y)	1.73 - 2.33	1.95	50.4%
Fair Value	0.42 - 0.42	0.42	-67.43%
P/E	0.25 - 1.28	0.75	-42.7%
EV/EBITDA	0.85 - 1.43	1.11	-14.9%
EPV	0.92 - 0.88	0.90	-30.6%
DDM - Stable	0.11 - 0.31	0.21	-83.8%
DDM - Multi	0.95 - 2.17	1.34	2.7%