As of 2025-05-19, the Intrinsic Value of Votum SA (VOT.WA) is 118.30 PLN. This VOT.WA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 44.45 PLN, the upside of Votum SA is 166.10%.
The range of the Intrinsic Value is 102.78 - 140.10 PLN
Based on its market price of 44.45 PLN and our intrinsic valuation, Votum SA (VOT.WA) is undervalued by 166.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 102.78 - 140.10 | 118.30 | 166.1% |
| DCF (Growth 10y) | 120.63 - 162.26 | 138.03 | 210.5% |
| DCF (EBITDA 5y) | 80.25 - 90.46 | 83.48 | 87.8% |
| DCF (EBITDA 10y) | 104.34 - 121.98 | 111.33 | 150.5% |
| Fair Value | 223.98 - 223.98 | 223.98 | 403.89% |
| P/E | 86.90 - 152.28 | 109.34 | 146.0% |
| EV/EBITDA | 46.29 - 111.06 | 65.86 | 48.2% |
| EPV | 56.08 - 70.35 | 63.22 | 42.2% |
| DDM - Stable | 51.80 - 93.09 | 72.45 | 63.0% |
| DDM - Multi | 85.55 - 119.64 | 99.76 | 124.4% |
| Market Cap (mil) | 533.40 |
| Beta | 0.53 |
| Outstanding shares (mil) | 12.00 |
| Enterprise Value (mil) | 528.33 |
| Market risk premium | 6.34% |
| Cost of Equity | 10.88% |
| Cost of Debt | 5.10% |
| WACC | 10.58% |