What is the intrinsic value of TOS.WA?

As of 2025-07-04, the Intrinsic Value of Tamex Obiekty Sportowe SA (TOS.WA) is 2.84 PLN. This TOS.WA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2.64 PLN, the upside of Tamex Obiekty Sportowe SA is 7.40%.

The range of the Intrinsic Value is 2.34 - 3.88 PLN

Is TOS.WA undervalued or overvalued?

Based on its market price of 2.64 PLN and our intrinsic valuation, Tamex Obiekty Sportowe SA (TOS.WA) is undervalued by 7.40%.

	Range	Selected	Upside
a
DCF (Growth 5y)	2.34 - 3.88	2.84	7.4%
DCF (Growth 10y)	2.44 - 3.87	2.91	10.2%
DCF (EBITDA 5y)	2.04 - 2.61	2.32	-12.2%
DCF (EBITDA 10y)	2.24 - 2.86	2.53	-4.2%
Fair Value	3.90 - 3.90	3.90	47.69%
P/E	1.87 - 2.64	2.35	-11.0%
EV/EBITDA	2.12 - 3.21	2.46	-6.8%
EPV	3.11 - 4.06	3.58	35.8%
DDM - Stable	0.95 - 2.52	1.74	-34.2%
DDM - Multi	0.93 - 1.96	1.27	-52.1%