What is the intrinsic value of IBS.WA?
As of 2025-08-31, the Intrinsic Value of Noble Financials SA (IBS.WA) is
13.96 PLN. This IBS.WA valuation is based on the model Peter Lynch Fair Value.
With the current market price of 65.80 PLN, the upside of Noble Financials SA is
-78.78%.
Is IBS.WA undervalued or overvalued?
Based on its market price of 65.80 PLN and our intrinsic valuation, Noble Financials SA (IBS.WA) is overvalued by 78.78%.
13.96 PLN
Intrinsic Value
IBS.WA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(642.22) - (333.61) |
(408.50) |
-720.8% |
| DCF (Growth 10y) |
(341.71) - (623.19) |
(410.19) |
-723.4% |
| DCF (EBITDA 5y) |
(243.05) - (274.30) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(262.24) - (292.26) |
(1,234.50) |
-123450.0% |
| Fair Value |
13.96 - 13.96 |
13.96 |
-78.78% |
| P/E |
44.96 - 95.37 |
65.77 |
-0.0% |
| EV/EBITDA |
(141.26) - (109.85) |
(125.58) |
-290.9% |
| EPV |
206.99 - 238.58 |
222.79 |
238.6% |
| DDM - Stable |
28.23 - 90.31 |
59.27 |
-9.9% |
| DDM - Multi |
57.49 - 143.85 |
82.25 |
25.0% |
IBS.WA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
25.66 |
| Beta |
0.29 |
| Outstanding shares (mil) |
0.39 |
| Enterprise Value (mil) |
89.32 |
| Market risk premium |
6.34% |
| Cost of Equity |
8.85% |
| Cost of Debt |
7.00% |
| WACC |
6.46% |