What is the intrinsic value of WIS.WA?

As of 2025-05-18, the Intrinsic Value of Baltic Bridge SA (WIS.WA) is (2.79) PLN. This WIS.WA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.28 PLN, the upside of Baltic Bridge SA is -1,089.60%.

The range of the Intrinsic Value is (10.90) - (1.66) PLN

Is WIS.WA undervalued or overvalued?

Based on its market price of 0.28 PLN and our intrinsic valuation, Baltic Bridge SA (WIS.WA) is overvalued by 1,089.60%.

Note: result may not be accurate due to the invalid valuation result of DCF model.

	Range	Selected	Upside
a
DCF (Growth 5y)	(10.90) - (1.66)	(2.79)	-1089.6%
DCF (Growth 10y)	(1.63) - (9.61)	(2.61)	-1024.9%
DCF (EBITDA 5y)	(0.46) - (0.73)	(1,234.50)	-123450.0%
DCF (EBITDA 10y)	(0.66) - (0.92)	(1,234.50)	-123450.0%
Fair Value	-0.38 - -0.38	-0.38	-235.63%
P/E	(0.70) - (0.65)	(0.68)	-342.8%
EV/EBITDA	(0.50) - (0.50)	(0.60)	-312.7%
EPV	0.05 - 0.06	0.05	-82.1%
DDM - Stable	(0.84) - (3.47)	(2.15)	-863.9%
DDM - Multi	(0.72) - (2.35)	(1.10)	-491.4%