What is the intrinsic value of APT.WA?

As of 2026-04-03, the Intrinsic Value of Apator SA (APT.WA) is 18.21 PLN. This APT.WA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 22.85 PLN, the upside of Apator SA is -20.30%.

The range of the Intrinsic Value is 14.31 - 24.68 PLN

Is APT.WA undervalued or overvalued?

Based on its market price of 22.85 PLN and our intrinsic valuation, Apator SA (APT.WA) is overvalued by 20.30%.

	Range	Selected	Upside
a
DCF (Growth 5y)	14.31 - 24.68	18.21	-20.3%
DCF (Growth 10y)	14.10 - 22.34	17.24	-24.5%
DCF (EBITDA 5y)	26.12 - 49.30	39.14	71.3%
DCF (EBITDA 10y)	25.39 - 47.25	37.08	62.3%
Fair Value	60.57 - 60.57	60.57	165.06%
P/E	45.25 - 60.83	48.92	114.1%
EV/EBITDA	34.77 - 65.88	51.50	125.4%
EPV	9.92 - 12.64	11.28	-50.6%
DDM - Stable	15.76 - 32.87	24.32	6.4%
DDM - Multi	14.12 - 22.49	17.32	-24.2%