As of 2026-04-03, the Intrinsic Value of Energa SA (ENG.WA) is 21.95 PLN. This ENG.WA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 18.78 PLN, the upside of Energa SA is 16.90%.
The range of the Intrinsic Value is 11.50 - 39.86 PLN
Based on its market price of 18.78 PLN and our intrinsic valuation, Energa SA (ENG.WA) is undervalued by 16.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 11.50 - 39.86 | 21.95 | 16.9% |
| DCF (Growth 10y) | 26.09 - 64.73 | 40.37 | 115.0% |
| DCF (EBITDA 5y) | 51.72 - 84.04 | 73.85 | 293.2% |
| DCF (EBITDA 10y) | 54.37 - 96.63 | 79.33 | 322.4% |
| Fair Value | 32.00 - 32.00 | 32.00 | 70.39% |
| P/E | 13.90 - 24.40 | 18.16 | -3.3% |
| EV/EBITDA | 10.43 - 43.22 | 25.64 | 36.5% |
| EPV | (62.85) - (76.82) | (69.84) | -471.9% |
| DDM - Stable | 6.97 - 13.58 | 10.27 | -45.3% |
| DDM - Multi | 26.06 - 41.05 | 32.00 | 70.4% |
| Market Cap (mil) | 7,776.23 |
| Beta | 0.53 |
| Outstanding shares (mil) | 414.07 |
| Enterprise Value (mil) | 20,380.23 |
| Market risk premium | 6.34% |
| Cost of Equity | 11.67% |
| Cost of Debt | 8.87% |
| WACC | 8.93% |