What is the intrinsic value of TLS.WA?

As of 2025-08-06, the Intrinsic Value of Telestrada SA (TLS.WA) is 48.50 PLN. This TLS.WA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 22.20 PLN, the upside of Telestrada SA is 118.50%.

The range of the Intrinsic Value is 41.05 - 59.74 PLN

Is TLS.WA undervalued or overvalued?

Based on its market price of 22.20 PLN and our intrinsic valuation, Telestrada SA (TLS.WA) is undervalued by 118.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	41.05 - 59.74	48.50	118.5%
DCF (Growth 10y)	42.99 - 60.96	50.20	126.1%
DCF (EBITDA 5y)	44.07 - 54.36	49.34	122.2%
DCF (EBITDA 10y)	45.58 - 58.02	51.58	132.4%
Fair Value	120.22 - 120.22	120.22	441.53%
P/E	71.85 - 129.84	95.51	330.2%
EV/EBITDA	44.85 - 57.40	48.96	120.6%
EPV	44.00 - 57.98	50.99	129.7%
DDM - Stable	23.80 - 41.59	32.70	47.3%
DDM - Multi	23.70 - 33.64	27.90	25.7%