As of 2025-06-03, the Intrinsic Value of X Trade Brokers Dom Maklerski SA (XTB.WA) is 133.36 PLN. This XTB.WA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 82.00 PLN, the upside of X Trade Brokers Dom Maklerski SA is 62.60%.
The range of the Intrinsic Value is 119.34 - 155.43 PLN
Based on its market price of 82.00 PLN and our intrinsic valuation, X Trade Brokers Dom Maklerski SA (XTB.WA) is undervalued by 62.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 119.34 - 155.43 | 133.36 | 62.6% |
| DCF (Growth 10y) | 133.85 - 178.71 | 151.33 | 84.5% |
| DCF (EBITDA 5y) | 107.92 - 172.80 | 119.70 | 46.0% |
| DCF (EBITDA 10y) | 125.47 - 193.89 | 140.34 | 71.2% |
| Fair Value | 159.10 - 159.10 | 159.10 | 94.02% |
| P/E | 77.26 - 150.97 | 110.25 | 34.4% |
| EV/EBITDA | 81.40 - 148.49 | 94.74 | 15.5% |
| EPV | 97.87 - 117.61 | 107.74 | 31.4% |
| DDM - Stable | 31.89 - 64.61 | 48.25 | -41.2% |
| DDM - Multi | 48.23 - 81.25 | 60.96 | -25.7% |
| Market Cap (mil) | 9,640.74 |
| Beta | 0.97 |
| Outstanding shares (mil) | 117.57 |
| Enterprise Value (mil) | 3,719.24 |
| Market risk premium | 6.34% |
| Cost of Equity | 11.92% |
| Cost of Debt | 5.82% |
| WACC | 11.89% |