As of 2025-07-12, the Intrinsic Value of Sunex SA (SNX.WA) is 40.11 PLN. This SNX.WA valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 7.51 PLN, the upside of Sunex SA is 434.10%.
The range of the Intrinsic Value is 22.71 - 103.05 PLN
Based on its market price of 7.51 PLN and our intrinsic valuation, Sunex SA (SNX.WA) is undervalued by 434.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (6.11) - (3.47) | (5.55) | -173.9% |
| DCF (Growth 10y) | 22.71 - 103.05 | 40.11 | 434.1% |
| DCF (EBITDA 5y) | 5.03 - 7.41 | 6.03 | -19.8% |
| DCF (EBITDA 10y) | 18.49 - 25.17 | 21.38 | 184.7% |
| Fair Value | -20.79 - -20.79 | -20.79 | -376.87% |
| P/E | (11.18) - (17.50) | (14.01) | -286.6% |
| EV/EBITDA | (6.10) - (2.80) | (4.70) | -162.5% |
| EPV | (7.35) - (7.81) | (7.58) | -200.9% |
| DDM - Stable | (7.94) - (25.53) | (16.73) | -322.8% |
| DDM - Multi | 4.97 - 12.65 | 7.17 | -4.5% |
| Market Cap (mil) | 167.40 |
| Beta | 0.58 |
| Outstanding shares (mil) | 22.29 |
| Enterprise Value (mil) | 294.12 |
| Market risk premium | 6.34% |
| Cost of Equity | 9.13% |
| Cost of Debt | 6.36% |
| WACC | 7.32% |