What is the intrinsic value of AST.WA?

As of 2025-10-25, the Intrinsic Value of ASTARTA Holding NV (AST.WA) is 4,787,120.00 PLN. This AST.WA valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 46.40 PLN, the upside of ASTARTA Holding NV is 10,316,969.00%.

The range of the Intrinsic Value is 3,191,522.91 - 8,238,742.75 PLN

Is AST.WA undervalued or overvalued?

Based on its market price of 46.40 PLN and our intrinsic valuation, ASTARTA Holding NV (AST.WA) is undervalued by 10,316,969.00%.

	Range	Selected	Upside
a
DCF (Growth 5y)	(18,221.44) - (8,280.37)	(11,477.32)	-24835.6%
DCF (Growth 10y)	3,191,522.91 - 8,238,742.75	4,787,120.00	10316969.0%
DCF (EBITDA 5y)	37,005.71 - 62,828.59	47,272.86	101781.2%
DCF (EBITDA 10y)	7,368,657.52 - 14,195,791.29	10,022,503.90	21600123.9%
Fair Value	332.55 - 332.55	332.55	616.70%
P/E	167.34 - 11,604.06	4,888.26	10435.0%
EV/EBITDA	30.85 - 8,047.05	3,018.97	6406.4%
EPV	120.98 - 178.33	149.66	222.5%
DDM - Stable	118.07 - 402.37	260.22	460.8%
DDM - Multi	99,136.60 - 266,110.94	144,955.60	312304.3%