As of 2025-05-18, the Intrinsic Value of Triton Development SA (TRI.WA) is (5.52) PLN. This TRI.WA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2.50 PLN, the upside of Triton Development SA is -320.80%.
The range of the Intrinsic Value is (12.80) - (3.34) PLN
Based on its market price of 2.50 PLN and our intrinsic valuation, Triton Development SA (TRI.WA) is overvalued by 320.80%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (12.80) - (3.34) | (5.52) | -320.8% |
| DCF (Growth 10y) | (4.47) - (15.41) | (7.01) | -380.4% |
| DCF (EBITDA 5y) | (1.02) - (4.21) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (1.63) - (3.54) | (1,234.50) | -123450.0% |
| Fair Value | -4.26 - -4.26 | -4.26 | -270.44% |
| P/E | (7.28) - (7.19) | (7.16) | -386.3% |
| EV/EBITDA | (2.09) - (9.28) | (5.41) | -316.2% |
| EPV | 2.24 - 2.75 | 2.49 | -0.3% |
| DDM - Stable | (8.03) - (28.78) | (18.40) | -836.1% |
| DDM - Multi | (3.95) - (11.05) | (5.82) | -332.9% |
| Market Cap (mil) | 15.90 |
| Beta | 0.29 |
| Outstanding shares (mil) | 6.36 |
| Enterprise Value (mil) | 10.85 |
| Market risk premium | 6.34% |
| Cost of Equity | 9.05% |
| Cost of Debt | 6.00% |
| WACC | 8.13% |