As of 2026-04-05, the Intrinsic Value of IMC SA (IMC.WA) is 41.19 PLN. This IMC.WA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 33.40 PLN, the upside of IMC SA is 23.30%.
The range of the Intrinsic Value is 32.77 - 53.91 PLN
Based on its market price of 33.40 PLN and our intrinsic valuation, IMC SA (IMC.WA) is undervalued by 23.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 32.77 - 53.91 | 41.19 | 23.3% |
| DCF (Growth 10y) | 38.83 - 61.87 | 48.05 | 43.9% |
| DCF (EBITDA 5y) | 23.92 - 38.34 | 31.59 | -5.4% |
| DCF (EBITDA 10y) | 32.88 - 49.77 | 41.15 | 23.2% |
| Fair Value | 44.34 - 44.34 | 44.34 | 32.75% |
| P/E | 28.76 - 82.29 | 55.63 | 66.5% |
| EV/EBITDA | (7.81) - 28.89 | 9.41 | -71.8% |
| EPV | (25.68) - (29.94) | (27.81) | -183.3% |
| DDM - Stable | 42.33 - 77.24 | 59.78 | 79.0% |
| DDM - Multi | 25.13 - 35.98 | 29.61 | -11.4% |
| Market Cap (mil) | 1,185.70 |
| Beta | 1.26 |
| Outstanding shares (mil) | 35.50 |
| Enterprise Value (mil) | 1,664.47 |
| Market risk premium | 6.34% |
| Cost of Equity | 13.00% |
| Cost of Debt | 5.50% |
| WACC | 10.83% |