What is the intrinsic value of TRR.WA?

As of 2026-04-03, the Intrinsic Value of Termo Rex SA (TRR.WA) is 0.36 PLN. This TRR.WA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.70 PLN, the upside of Termo Rex SA is -48.90%.

The range of the Intrinsic Value is 0.26 - 0.56 PLN

Is TRR.WA undervalued or overvalued?

Based on its market price of 0.70 PLN and our intrinsic valuation, Termo Rex SA (TRR.WA) is overvalued by 48.90%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.26 - 0.56	0.36	-48.9%
DCF (Growth 10y)	0.29 - 0.57	0.38	-45.1%
DCF (EBITDA 5y)	0.24 - 0.31	0.27	-61.6%
DCF (EBITDA 10y)	0.28 - 0.37	0.32	-54.9%
Fair Value	0.26 - 0.26	0.26	-63.56%
P/E	0.15 - 0.31	0.22	-68.7%
EV/EBITDA	0.10 - 0.28	0.18	-74.1%
EPV	0.04 - 0.05	0.05	-93.3%
DDM - Stable	0.09 - 0.23	0.16	-77.0%
DDM - Multi	0.29 - 0.60	0.40	-43.5%