As of 2025-05-03, the Intrinsic Value of Zwack Unicum Likoripari es Kereskedelmi Nyrt (ZWACK.BD) is 17,668.45 HUF. This ZWACK.BD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 30,400.00 HUF, the upside of Zwack Unicum Likoripari es Kereskedelmi Nyrt is -41.90%.
The range of the Intrinsic Value is 15,353.76 - 21,229.67 HUF
Based on its market price of 30,400.00 HUF and our intrinsic valuation, Zwack Unicum Likoripari es Kereskedelmi Nyrt (ZWACK.BD) is overvalued by 41.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 15,353.76 - 21,229.67 | 17,668.45 | -41.9% |
| DCF (Growth 10y) | 18,191.96 - 24,393.60 | 20,657.30 | -32.0% |
| DCF (EBITDA 5y) | 14,653.80 - 32,878.10 | 17,694.50 | -41.8% |
| DCF (EBITDA 10y) | 17,326.26 - 33,531.77 | 20,250.77 | -33.4% |
| Fair Value | 20,255.28 - 20,255.28 | 20,255.28 | -33.37% |
| P/E | 15,351.87 - 17,499.86 | 15,744.92 | -48.2% |
| EV/EBITDA | 23,969.72 - 165,656.35 | 50,102.05 | 64.8% |
| EPV | 24,064.02 - 27,833.33 | 25,948.65 | -14.6% |
| DDM - Stable | 10,471.35 - 20,739.31 | 15,605.35 | -48.7% |
| DDM - Multi | 15,867.40 - 22,701.31 | 18,566.80 | -38.9% |
| Market Cap (mil) | 60,800.00 |
| Beta | 0.66 |
| Outstanding shares (mil) | 2.00 |
| Enterprise Value (mil) | 55,901.00 |
| Market risk premium | 7.88% |
| Cost of Equity | 10.70% |
| Cost of Debt | 22.16% |
| WACC | 10.70% |