As of 2025-05-17, the Intrinsic Value of Tim SA (TIM.WA) is 35.40 PLN. This TIM.WA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 50.50 PLN, the upside of Tim SA is -29.90%.
The range of the Intrinsic Value is 25.37 - 57.48 PLN
Based on its market price of 50.50 PLN and our intrinsic valuation, Tim SA (TIM.WA) is overvalued by 29.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 25.37 - 57.48 | 35.40 | -29.9% |
| DCF (Growth 10y) | 32.69 - 68.79 | 44.05 | -12.8% |
| DCF (EBITDA 5y) | 25.17 - 55.46 | 39.48 | -21.8% |
| DCF (EBITDA 10y) | 31.21 - 63.40 | 45.89 | -9.1% |
| Fair Value | 59.62 - 59.62 | 59.62 | 18.07% |
| P/E | 29.23 - 51.51 | 41.31 | -18.2% |
| EV/EBITDA | 20.36 - 51.02 | 33.04 | -34.6% |
| EPV | 81.42 - 102.10 | 91.76 | 81.7% |
| DDM - Stable | 22.03 - 60.49 | 41.26 | -18.3% |
| DDM - Multi | 30.53 - 65.76 | 41.77 | -17.3% |
| Market Cap (mil) | 1,165.10 |
| Beta | 0.20 |
| Outstanding shares (mil) | 23.07 |
| Enterprise Value (mil) | 1,291.43 |
| Market risk premium | 6.34% |
| Cost of Equity | 9.06% |
| Cost of Debt | 6.94% |
| WACC | 8.58% |