As of 2025-06-28, the Intrinsic Value of Summa Linguae Technologies SA (SUL.WA) is 25.83 PLN. This SUL.WA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 21.40 PLN, the upside of Summa Linguae Technologies SA is 20.70%.
The range of the Intrinsic Value is 19.94 - 37.06 PLN
Based on its market price of 21.40 PLN and our intrinsic valuation, Summa Linguae Technologies SA (SUL.WA) is undervalued by 20.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 19.94 - 37.06 | 25.83 | 20.7% |
| DCF (Growth 10y) | 48.25 - 94.29 | 64.10 | 199.5% |
| DCF (EBITDA 5y) | 14.71 - 27.15 | 17.35 | -18.9% |
| DCF (EBITDA 10y) | 34.55 - 62.07 | 41.43 | 93.6% |
| Fair Value | 30.36 - 30.36 | 30.36 | 41.88% |
| P/E | 12.90 - 23.73 | 17.54 | -18.0% |
| EV/EBITDA | 6.03 - 19.52 | 11.55 | -46.0% |
| EPV | 41.34 - 56.75 | 49.05 | 129.2% |
| DDM - Stable | 7.75 - 18.32 | 13.03 | -39.1% |
| DDM - Multi | 21.92 - 41.44 | 28.79 | 34.6% |
| Market Cap (mil) | 190.89 |
| Beta | 0.29 |
| Outstanding shares (mil) | 8.92 |
| Enterprise Value (mil) | 196.36 |
| Market risk premium | 6.34% |
| Cost of Equity | 10.47% |
| Cost of Debt | 9.46% |
| WACC | 10.27% |