As of 2026-05-27, the Intrinsic Value of ASBISc Enterprises PLC (ASB.WA) is 52.55 PLN. This ASB.WA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 69.20 PLN, the upside of ASBISc Enterprises PLC is -24.10%.
The range of the Intrinsic Value is 40.45 - 74.33 PLN
Based on its market price of 69.20 PLN and our intrinsic valuation, ASBISc Enterprises PLC (ASB.WA) is overvalued by 24.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 40.45 - 74.33 | 52.55 | -24.1% |
| DCF (Growth 10y) | 58.81 - 102.35 | 74.49 | 7.6% |
| DCF (EBITDA 5y) | 50.39 - 71.06 | 58.64 | -15.3% |
| DCF (EBITDA 10y) | 61.79 - 87.48 | 72.24 | 4.4% |
| Fair Value | 110.32 - 110.32 | 110.32 | 59.42% |
| P/E | 52.87 - 80.71 | 65.02 | -6.0% |
| EV/EBITDA | 53.57 - 74.81 | 59.51 | -14.0% |
| EPV | 41.14 - 52.02 | 46.58 | -32.7% |
| DDM - Stable | 37.15 - 83.86 | 60.51 | -12.6% |
| DDM - Multi | 36.32 - 64.95 | 46.71 | -32.5% |
| Market Cap (mil) | 3,840.60 |
| Beta | 1.27 |
| Outstanding shares (mil) | 55.50 |
| Enterprise Value (mil) | 4,075.05 |
| Market risk premium | 6.34% |
| Cost of Equity | 11.74% |
| Cost of Debt | 6.29% |
| WACC | 10.33% |