Text

An emerging opportunity

Monopolistic_Investor

Invested

Community Contributor

Published

11 Jun 25

Views

11 Jun

zł41.30

Monopolistic_Investor's Fair Value

zł100.47

58.9% undervalued

-25.9%

3.5%

-25.9%

3.5%

You can edit this narrative until Jun 11 7:05 PM. Then, changes will post as Updates.

Author's Valuation

zł100.4758.9% undervalued

Monopolistic_Investor's Fair Value

Valuator

Company Info

Notes

Monopolistic_Investor'sFair Value

zł100.47

58.9% undervalued

Future estimation in

Revenue

Profit Margin

Future PE

Growth p.a.

Decrease

Increase

Forecast revenue growth rate

1.69%

Historical revenue growth rate

14.56%

Software revenue growth rate

1.53%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

11.16%

Calculation

zł429.64m

Earnings '35

13.00x

PE Ratio '35

zł5.59b

Market Cap '35

zł5.59b

Market Cap '35

25.75m

No. shares '35

zł216.90

Share Price '35

zł216.90 Share Price '35

Discounted to 2025 @ 8.00% p.a.

zł100.47

Fair Value '25