As of 2025-05-16, the Intrinsic Value of Waberer's International Nyrt (WABERERS.BD) is 5,908.71 HUF. This WABERERS.BD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 4,470.00 HUF, the upside of Waberer's International Nyrt is 32.20%.
The range of the Intrinsic Value is 2,904.81 - 12,959.26 HUF
Based on its market price of 4,470.00 HUF and our intrinsic valuation, Waberer's International Nyrt (WABERERS.BD) is undervalued by 32.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 2,904.81 - 12,959.26 | 5,908.71 | 32.2% |
| DCF (Growth 10y) | 3,567.58 - 13,194.37 | 6,480.95 | 45.0% |
| DCF (EBITDA 5y) | 212.79 - 2,810.28 | 1,469.19 | -67.1% |
| DCF (EBITDA 10y) | 1,646.14 - 4,744.73 | 3,064.43 | -31.4% |
| Fair Value | 12,309.93 - 12,309.93 | 12,309.93 | 175.39% |
| P/E | 4,953.52 - 6,212.86 | 5,638.81 | 26.1% |
| EV/EBITDA | 2,611.83 - 7,932.96 | 4,214.22 | -5.7% |
| EPV | 10,405.88 - 17,988.81 | 14,197.34 | 217.6% |
| DDM - Stable | 2,226.25 - 4,629.90 | 3,428.07 | -23.3% |
| DDM - Multi | 2,624.05 - 4,237.51 | 3,240.54 | -27.5% |
| Market Cap (mil) | 79,074.30 |
| Beta | 0.29 |
| Outstanding shares (mil) | 17.69 |
| Enterprise Value (mil) | 180,048.72 |
| Market risk premium | 7.88% |
| Cost of Equity | 14.53% |
| Cost of Debt | 5.82% |
| WACC | 8.46% |