What is the intrinsic value of KME.WA?

As of 2026-04-03, the Intrinsic Value of Kancelaria Medius SA w restrukturyzacji (KME.WA) is 0.28 PLN. This KME.WA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.20 PLN, the upside of Kancelaria Medius SA w restrukturyzacji is 37.60%.

The range of the Intrinsic Value is 0.20 - 0.45 PLN

Is KME.WA undervalued or overvalued?

Based on its market price of 0.20 PLN and our intrinsic valuation, Kancelaria Medius SA w restrukturyzacji (KME.WA) is undervalued by 37.60%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.20 - 0.45	0.28	37.6%
DCF (Growth 10y)	0.22 - 0.49	0.30	50.3%
DCF (EBITDA 5y)	0.16 - 0.25	0.20	0.6%
DCF (EBITDA 10y)	0.19 - 0.33	0.25	24.6%
Fair Value	-1.17 - -1.17	-1.17	-685.10%
P/E	(0.29) - (0.40)	(0.30)	-251.4%
EV/EBITDA	0.11 - 0.22	0.18	-9.9%
EPV	0.71 - 1.42	1.07	433.0%
DDM - Stable	(0.16) - (0.32)	(0.24)	-221.0%
DDM - Multi	(0.13) - (0.21)	(0.16)	-181.0%