As of 2025-07-12, the Intrinsic Value of Suwary SA w Pabianicach (SUW.WA) is 28.57 PLN. This SUW.WA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 31.00 PLN, the upside of Suwary SA w Pabianicach is -7.8%.

The range of the Intrinsic Value is 20.9 - 44.62 PLN.

Is SUW.WA undervalued or overvalued?

Based on its market price of 31.00 PLN and our intrinsic valuation, Suwary SA w Pabianicach (SUW.WA) is overvalued by 7.8%.

31.00 PLN

Stock Price

28.57 PLN

Intrinsic Value

Intrinsic Value Details

SUW.WA Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	20.9 - 44.62	28.57	-7.8%
DCF (Growth Exit 10Y)	19.42 - 37.61	25.39	-18.1%
DCF (EBITDA Exit 5Y)	19.02 - 29.93	24.08	-22.3%
DCF (EBITDA Exit 10Y)	19.46 - 30.11	24.21	-21.9%
Peter Lynch Fair Value	10.61 - 10.61	10.61	-65.77%
P/E Multiples	4.35 - 26.67	13.19	-57.5%
EV/EBITDA Multiples	12.69 - 28.15	20.74	-33.1%
Earnings Power Value	37.21 - 52.9	45.06	45.4%
Dividend Discount Model - Stable	2.92 - 6.93	4.93	-84.1%
Dividend Discount Model - Multi Stages	14.85 - 27.52	19.30	-37.7%

SUW.WA Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Verallia SAS	31.49 - 57.3	41.46	47.0%
Zignago Vetro SpA	3.71 - 11.41	6.02	-30.2%
Vetropack Holding SA	9.71 - 165.02	20.92	-34.6%
Oeneo SA	5.66 - 17.15	8.65	-9.3%
Groupe Guillin SA	40.73 - 61.51	48.95	72.3%
Resilux NV	189.8 - 528.99	275.43	17.7%
PSB Industries SA	21.33 - 103.32	34.84	16.1%
Przetworstwo Tworzyw Sztucznych Plast-Box SA	3.03 - 4.33	3.59	33.9%
Grifal SpA	0.07 - 0.07	0.07	-95.8%
Coral Products PLC	5.77 - 24.24	11.91	19.1%

SUW.WA Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	143
Beta	-0.16
Outstanding shares (mil)	5
Enterprise Value (mil)	161

Market risk premium	6.8%
Cost of Equity	9.85%
Cost of Debt	6.3%
WACC	8.8%