What is the intrinsic value of TLS.WA?

As of 2025-05-15, the Intrinsic Value of Telestrada SA (TLS.WA) is 50.77 PLN. This TLS.WA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 18.50 PLN, the upside of Telestrada SA is 174.40%.

The range of the Intrinsic Value is 44.34 - 59.78 PLN

Is TLS.WA undervalued or overvalued?

Based on its market price of 18.50 PLN and our intrinsic valuation, Telestrada SA (TLS.WA) is undervalued by 174.40%.

	Range	Selected	Upside
a
DCF (Growth 5y)	44.34 - 59.78	50.77	174.4%
DCF (Growth 10y)	48.95 - 64.93	55.64	200.8%
DCF (EBITDA 5y)	42.98 - 52.07	47.32	155.8%
DCF (EBITDA 10y)	47.97 - 59.00	53.11	187.1%
Fair Value	131.17 - 131.17	131.17	609.01%
P/E	61.07 - 141.14	88.94	380.8%
EV/EBITDA	33.01 - 58.03	42.65	130.6%
EPV	45.80 - 57.15	51.47	178.2%
DDM - Stable	31.62 - 57.15	44.38	139.9%
DDM - Multi	34.30 - 50.04	40.82	120.7%