As of 2025-05-31, the Intrinsic Value of Wawel SA (WWL.WA) is 615.89 PLN. This WWL.WA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 636.00 PLN, the upside of Wawel SA is -3.20%.
The range of the Intrinsic Value is 511.18 - 828.97 PLN
Based on its market price of 636.00 PLN and our intrinsic valuation, Wawel SA (WWL.WA) is overvalued by 3.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 511.18 - 828.97 | 615.89 | -3.2% |
| DCF (Growth 10y) | 549.72 - 862.92 | 654.18 | 2.9% |
| DCF (EBITDA 5y) | 558.99 - 669.52 | 617.42 | -2.9% |
| DCF (EBITDA 10y) | 579.67 - 719.97 | 648.45 | 2.0% |
| Fair Value | 550.21 - 550.21 | 550.21 | -13.49% |
| P/E | 571.19 - 736.03 | 643.13 | 1.1% |
| EV/EBITDA | 617.34 - 714.61 | 663.36 | 4.3% |
| EPV | 538.83 - 663.23 | 601.03 | -5.5% |
| DDM - Stable | 357.08 - 936.05 | 646.57 | 1.7% |
| DDM - Multi | 451.81 - 863.19 | 587.67 | -7.6% |
| Market Cap (mil) | 954.00 |
| Beta | -0.04 |
| Outstanding shares (mil) | 1.50 |
| Enterprise Value (mil) | 738.49 |
| Market risk premium | 6.34% |
| Cost of Equity | 10.68% |
| Cost of Debt | 5.63% |
| WACC | 10.62% |