Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
InPost S.A./ADR
High uncertainty: The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-80.0% vs price
Base Case (Median)
-70.4% vs price
Bull Case (75th pct.)
-31.8% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $36.34 | 108.0% | High (40%) |
| PE Comparable | $5.17 | -70.4% | Medium (25%) |
| Growth Trajectory DCF | $3.01 | -82.8% | Medium (20%) |
| Graham Number | $3.26 | -81.3% | High (80%) |
| EV/EBITDA | $17.10 | -2.1% | Medium (20%) |
| EV/FCF | $3.72 | -78.7% | Medium (20%) |
| Earnings Power Value | $6.75 | -61.4% | High (70%) |
Based on 7 out of 7 methods, INPOF appears overvalued at the current price of $17.47. The base case fair value of $5.17 implies 70.4% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.