As of 2025-05-15, the Intrinsic Value of Wirtualna Polska Holding SA (WPL.WA) is 107.58 PLN. This WPL.WA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 100.40 PLN, the upside of Wirtualna Polska Holding SA is 7.20%.
The range of the Intrinsic Value is 78.54 - 167.00 PLN
Based on its market price of 100.40 PLN and our intrinsic valuation, Wirtualna Polska Holding SA (WPL.WA) is undervalued by 7.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 78.54 - 167.00 | 107.58 | 7.2% |
| DCF (Growth 10y) | 107.03 - 215.67 | 143.03 | 42.5% |
| DCF (EBITDA 5y) | 101.23 - 189.61 | 142.57 | 42.0% |
| DCF (EBITDA 10y) | 122.79 - 227.31 | 169.34 | 68.7% |
| Fair Value | 130.86 - 130.86 | 130.86 | 30.34% |
| P/E | 123.38 - 183.99 | 138.33 | 37.8% |
| EV/EBITDA | 95.46 - 283.18 | 177.79 | 77.1% |
| EPV | 86.63 - 120.59 | 103.61 | 3.2% |
| DDM - Stable | 33.07 - 85.11 | 59.09 | -41.1% |
| DDM - Multi | 56.96 - 112.37 | 75.45 | -24.9% |
| Market Cap (mil) | 2,989.91 |
| Beta | 0.25 |
| Outstanding shares (mil) | 29.78 |
| Enterprise Value (mil) | 3,472.50 |
| Market risk premium | 6.34% |
| Cost of Equity | 11.31% |
| Cost of Debt | 6.53% |
| WACC | 10.01% |