As of 2026-05-27, the Intrinsic Value of Krynica Vitamin SA (KVT.WA) is 11.90 PLN. This KVT.WA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 13.00 PLN, the upside of Krynica Vitamin SA is -8.50%.
The range of the Intrinsic Value is 9.58 - 15.70 PLN
Based on its market price of 13.00 PLN and our intrinsic valuation, Krynica Vitamin SA (KVT.WA) is overvalued by 8.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 9.58 - 15.70 | 11.90 | -8.5% |
| DCF (Growth 10y) | 10.77 - 16.51 | 12.97 | -0.2% |
| DCF (EBITDA 5y) | 13.67 - 17.02 | 15.60 | 20.0% |
| DCF (EBITDA 10y) | 13.62 - 17.45 | 15.65 | 20.3% |
| Fair Value | 8.00 - 8.00 | 8.00 | -38.43% |
| P/E | 14.27 - 18.05 | 15.58 | 19.9% |
| EV/EBITDA | 13.94 - 21.63 | 17.87 | 37.5% |
| EPV | 7.81 - 9.98 | 8.90 | -31.6% |
| DDM - Stable | 6.02 - 12.60 | 9.31 | -28.4% |
| DDM - Multi | 7.63 - 12.14 | 9.35 | -28.1% |
| Market Cap (mil) | 159.25 |
| Beta | 0.12 |
| Outstanding shares (mil) | 12.25 |
| Enterprise Value (mil) | 185.50 |
| Market risk premium | 6.34% |
| Cost of Equity | 11.16% |
| Cost of Debt | 5.00% |
| WACC | 10.19% |