As of 2025-07-18, the Intrinsic Value of Vistal Gdynia SA w restrukturyzacji (VTL.WA) is (482.11) PLN. This VTL.WA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.60 PLN, the upside of Vistal Gdynia SA w restrukturyzacji is -80,585.80%.
The range of the Intrinsic Value is (3,956.64) - (264.53) PLN
Based on its market price of 0.60 PLN and our intrinsic valuation, Vistal Gdynia SA w restrukturyzacji (VTL.WA) is overvalued by 80,585.80%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (3,956.64) - (264.53) | (482.11) | -80585.8% |
| DCF (Growth 10y) | (268.07) - (3,667.68) | (469.44) | -78471.0% |
| DCF (EBITDA 5y) | (92.44) - (120.85) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (125.05) - (160.91) | (1,234.50) | -123450.0% |
| Fair Value | -141.17 - -141.17 | -141.17 | -23,667.78% |
| P/E | (460.22) - (550.00) | (516.69) | -86358.1% |
| EV/EBITDA | (63.34) - (62.06) | (62.02) | -10453.2% |
| EPV | 1.44 - 2.42 | 1.93 | 222.2% |
| DDM - Stable | (330.86) - (890.48) | (610.67) | -102047.8% |
| DDM - Multi | (137.70) - (285.01) | (185.34) | -31042.0% |
| Market Cap (mil) | 9.87 |
| Beta | - |
| Outstanding shares (mil) | 16.48 |
| Enterprise Value (mil) | 26.14 |
| Market risk premium | 6.34% |
| Cost of Equity | 8.28% |
| Cost of Debt | 5.50% |
| WACC | 5.99% |