Poland Stocks: Intrinsic Value

Intrinsic Value is the plain average of three values:

  • EPV + Growth: earnings power value plus growth value, less net debt.
  • Profit: 15 years of profit paid to shareholders, plus the book value and the profit kept by then.
  • FCFF: 15 years of free cash flow, plus the capital invested by then, less net debt.

The list is ordered by Intrinsic Value / Market Cap. Nothing is capped, so Intrinsic Value can reach many times the Market Cap.

87 companies

Projections, not exact values. Intrinsic Values are projected from each company's past reports. They show which stocks look cheap compared with the others, not exactly what a stock is worth.

Click to expand. Quality filters, Tech mode logic, FCFF + profit projection guidance.
Filters
Search by name or ticker; filter by market, strategy mode, sector, industry and market cap; sort by a valuation metric. Quality filters live in the panel below.
to
Filters are off by default: on the current valuation no combination beat the unfiltered ranking by a margin that held across every sample. Switching mode does NOT auto-change these filters.
#CompanyTickerExchange CountryOrigin CountrySectorIndustryMarket CapAvg IntrinsicIntrinsic / MarketMargin of SafetyWACCEPV / Profit / FCFFFY EndDetail
1
Porsche Automobil Holding SE
PSHE.WAPLDEConsumer CyclicalAuto Manufacturers$8.51B$123.34B
14.49
93.1%7.0%
$288.34B
$40.85B book
$40.85B book
2025-12-31View
2
Volkswagen AG
VOW.WAPLDEConsumer CyclicalAuto Manufacturers$38.32B$291.66B
7.61
86.9%2.6%
$527.27B
$116.22B
$231.48B book
2025-12-31View
3
ENEA S.A.
ENA.WAPLPLUtilitiesUtilities - Regulated Electric$2.75B$12.49B
4.54
78.0%6.8%
$6.05B
$17.08B
$14.35B
2025-12-31View
4
Mercedes-Benz Group AG
MBG.WAPLDEConsumer CyclicalAuto Manufacturers$42.87B$159.19B
3.71
73.1%2.9%
$286.69B
$84.84B
$106.06B book
2025-12-31View
5
KRUK Spólka Akcyjna
KRU.WAPLPLFinancial ServicesCredit Services$1.83B$6.77B
3.71
73.0%3.2%
$12.57B
$6.25B
$1.47B book
2025-12-31View
6
NVONORDSK
NVO.WAPLDKHealthcareDrug Manufacturers - General$164.88B$535.42B
3.25
69.2%6.1%
$262.78B
$665.79B
$677.68B
2025-12-31View
7
Bayerische Motoren Werke Aktiengesellschaft
BMW.WAPLDEConsumer CyclicalAuto Manufacturers$36.60B$118.41B
3.24
69.1%9.1%
$141.35B
$102.48B
$111.41B book
2025-12-31View
8
Alior Bank S.A.
ALR.WAPLPLFinancial ServicesBanks - Diversified$4.33B$10.06B
2.33
57.0%8.7%
$14.71B
$12.14B
$3.34B book
2025-12-31View
9
BNP Paribas Bank Polska S.A.
BNP.WAPLPLFinancial ServicesBanks - Regional$6.18B$14.19B
2.30
56.5%6.2%
$24.92B
$13.09B
$4.55B book
2025-12-31View
10
Kernel Holding S.A.
KER.WAPLLUConsumer DefensiveFood Distribution$1.47B$3.17B
2.16
53.6%8.1%
$4.37B
$2.81B
$2.32B book
2026-06-30View
11
TAURON Polska Energia S.A.
TPE.WAPLPLUtilitiesUtilities - Renewable$4.08B$8.53B
2.09
52.1%6.3%
$5.88B book
$13.84B
$5.88B book
2025-12-31View
12
MOL Magyar Olaj- és Gázipari Nyilvánosan Muködo Részvénytársaság
MOL.WAPLHUEnergyOil & Gas Refining & Marketing$11.68B$20.88B
1.79
44.1%4.9%
$29.79B
$17.25B
$15.61B
2025-12-31View
13
Zabka Group S.A.
ZAB.WAPLLUConsumer DefensiveGrocery Stores$8.07B$14.12B
1.75
42.9%10.2%
$2.59B
$37.66B
$2.10B
2025-12-31View
14
Bank Polska Kasa Opieki S.A.
PEO.WAPLPLFinancial ServicesBanks - Regional$17.98B$31.23B
1.74
42.4%6.4%
$55.03B
$29.88B
$8.77B book
2025-12-31View
15
Cyfrowy Polsat S.A.
CPS.WAPLPLCommunication ServicesEntertainment$2.34B$3.97B
1.70
41.0%6.6%
$1.73B
$7.01B
$3.18B
2025-12-31View
16
Dom Development S.A.
DOM.WAPLPLReal EstateReal Estate - Development$1.46B$2.43B
1.66
39.9%5.8%
$3.37B
$3.36B
$550.86M book
2025-12-31View
17
Banco Santander, S.A.
SAN.WAPLESFinancial ServicesBanks - Diversified$192.16B$302.11B
1.57
36.4%6.0%
$621.61B
$152.22B
$132.51B book
2025-12-31View
18
ELILILLY
LILY.WAPLUSHealthcareDrug Manufacturers - General$1.01T$1.54T
1.52
34.2%7.4%
$316.24B
$4.28T
$33.91B book
2025-12-31View
19
Erste Bank Polska S.A.
EBP.WAPLPLFinancial ServicesBanks - Regional$19.82B$29.99B
1.51
33.9%5.7%
$57.13B
$24.23B
$8.60B book
2025-12-31View
20
CPI Europe AG
CPI.WAPLATReal EstateReal Estate Services$2.35B$3.54B
1.50
33.5%6.3%
$1.41B
$5.27B book
$3.93B
2025-12-31View
21
ORACLE
ORCL.WAPLUSTechnologySoftware - Infrastructure$416.14B$624.11B
1.50
33.3%11.5%
$41.33B
$1.76T
$67.26B book
2026-05-31View
22
PGE Polska Grupa Energetyczna S.A.
PGE.WAPLPLUtilitiesUtilities - Regulated Electric$8.60B$12.80B
1.49
32.9%8.4%
$12.80B book
$12.80B book
$12.80B book
2025-12-31View
23
Powszechna Kasa Oszczednosci Bank Polski Spólka Akcyjna
PKO.WAPLPLFinancial ServicesBanks - Regional$37.68B$55.44B
1.47
32.0%7.2%
$71.83B
$79.60B
$14.91B book
2025-12-31View
24
Develia S.A.
DVL.WAPLPLReal EstateReal Estate - Development$1.04B$1.50B
1.44
30.6%6.2%
$2.27B
$1.71B
$513.05M book
2025-12-31View
25
Orlen S.A.
PKN.WAPLPLEnergyOil & Gas Integrated$42.72B$60.59B
1.42
29.5%5.8%
$72.06B
$69.98B
$39.73B book
2025-12-31View
26
ING Bank Slaski S.A.
ING.WAPLPLFinancial ServicesBanks - Regional$15.05B$20.67B
1.37
27.2%5.9%
$32.47B
$24.28B
$5.25B book
2025-12-31View
27
Bank Handlowy w Warszawie S.A.
BHW.WAPLPLFinancial ServicesBanks - Regional$3.99B$5.13B
1.29
22.3%7.4%
$7.00B
$5.92B
$2.49B book
2025-12-31View
28
mBank S.A.
MBK.WAPLPLFinancial ServicesBanks - Regional$15.09B$17.53B
1.16
13.9%7.1%
$32.11B
$14.24B
$6.23B book
2025-12-31View
29
Bank Millennium S.A.
MIL.WAPLPLFinancial ServicesBanks - Regional$6.72B$7.63B
1.14
12.0%7.6%
$15.61B
$4.27B
$3.01B book
2025-12-31View
30
Dino Polska S.A.
DNP.WAPLPLConsumer DefensiveGrocery Stores$8.41B$9.50B
1.13
11.4%7.6%
$7.28B
$13.09B
$8.13B
2025-12-31View
31
Bayer Aktiengesellschaft
BAY.WAPLDEHealthcareDrug Manufacturers - General$53.20B$59.40B
1.12
10.4%9.5%
$102.76B
$41.48B
$33.97B book
2025-12-31View
32
Asseco Poland S.A.
ACP.WAPLPLTechnologySoftware - Application$4.52B$4.65B
1.03
2.8%6.1%
$6.26B
$3.24B book
$4.45B
2025-12-31View
33
Inter Cars S.A.
CAR.WAPLPLConsumer CyclicalAuto Parts$3.33B$3.29B
0.99
-1.5%6.8%
$4.05B
$4.13B
$1.68B book
2025-12-31View
34
UniCredit S.p.A.
UCG.WAPLITFinancial ServicesBanks - Regional$141.77B$137.77B
0.97
-2.9%7.2%
$199.75B
$132.60B
$80.97B book
2025-12-31View
35
Newag S.A.
NWG.WAPLPLIndustrialsRailroads$1.19B$1.15B
0.97
-3.2%10.5%
$1.29B
$1.84B
$324.68M book
2025-12-31View
36
Jerónimo Martins, SGPS, S.A.
JMT.WAPLPTConsumer DefensiveFood Distribution$11.96B$11.12B
0.93
-7.5%6.5%
$13.97B
$11.52B
$7.87B
2025-12-31View
37
Energa SA
ENG.WAPLPLUtilitiesUtilities - Regulated Electric$4.83B$4.29B
0.89
-12.7%4.9%
$2.77B
$6.08B
$4.01B book
2025-12-31View
38
LPP SA
LPP.WAPLPLConsumer CyclicalApparel Manufacturing$11.38B$10.07B
0.88
-13.1%6.5%
$12.11B
$16.69B
$1.40B book
2026-01-31View
39
MICRONTEC
MCRN.WAPLUSTechnologySemiconductors$995.36B$858.36B
0.86
-16.0%17.8%
$572.44B
$1.86T
$138.52B book
2026-08-31View
40
Benefit Systems S.A.
BFT.WAPLPLConsumer CyclicalLeisure$4.29B$3.70B
0.86
-16.0%7.9%
$1.35B
$8.71B
$1.04B
2025-12-31View
41
Sopharma AD
SPH.WAPLBGHealthcareMedical Distribution$1.44B$1.22B
0.84
-18.5%4.8%
$1.85B
$1.16B
$633.51M book
2025-12-31View
42
Krka, d. d.
KRK.WAPLSIHealthcareDrug Manufacturers - Specialty & Generic$8.55B$6.97B
0.81
-22.7%7.2%
$8.05B
$6.04B
$6.81B
2025-12-31View
43
PROSUS
PRX.WAPLNLConsumer CyclicalInternet Retail$84.00B$61.30B
0.73
-37.0%8.2%
$53.92B book
$76.05B
$53.92B book
2026-03-31View
44
JPMorgan Chase & Co.
JPM.WAPLUSFinancial ServicesBanks - Diversified$890.49B$627.20B
0.70
-42.0%8.1%
$947.10B
$559.52B
$374.97B book
2025-12-31View
45
Diagnostyka S.A.
DIA.WAPLPLHealthcareDiagnostics & Research$1.37B$946.52M
0.69
-44.6%9.4%
$718.70M
$1.67B
$455.21M
2025-12-31View
46
CEZ, a. s.
CEZ.WAPLCZUtilitiesUtilities - Regulated Electric$32.60B$21.93B
0.67
-48.7%3.9%
$36.89B
$17.61B
$11.29B book
2025-12-31View
47
Orange Polska S.A.
OPL.WAPLPLCommunication ServicesTelecom Services$5.08B$3.40B
0.67
-49.4%6.3%
$3.23B
$3.49B
$3.48B
2025-12-31View
48
EXXONMOB
EXXN.WAPLUSEnergyOil & Gas Integrated$662.36B$438.40B
0.66
-51.1%5.3%
$539.14B
$397.99B
$378.07B
2025-12-31View
49
Gielda Papierów Wartosciowych w Warszawie S.A.
GPW.WAPLPLFinancial ServicesFinancial Data & Stock Exchanges$1.07B$688.26M
0.64
-55.3%7.4%
$755.45M
$748.97M
$560.35M
2025-12-31View
50
Uber Technologies, Inc.
UBER.WAPLUSTechnologySoftware - Application$138.53B$85.14B
0.61
-62.7%10.6%
$20.77B
$206.22B
$28.43B book
2025-12-31View
51
PROCTER
PCGL.WAPLUSConsumer DefensiveHousehold & Personal Products$336.50B$190.99B
0.57
-76.2%6.3%
$229.53B
$178.86B
$164.59B
2026-06-30View
52
InPost S.A.
INPT.WAPLLUIndustrialsIntegrated Freight & Logistics$8.59B$4.60B
0.53
-86.9%8.7%
$2.02B
$11.48B
$282.53M
2025-12-31View
53
NIKE
NIKE.WAPLUSConsumer CyclicalFootwear & Accessories$55.43B$28.50B
0.51
-94.5%9.9%
$36.36B
$22.09B
$27.06B
2026-05-31View
54
Microsoft Corporation
MSFT.WAPLUSTechnologySoftware - Infrastructure$3.89T$1.97T
0.51
-97.6%11.0%
$1.18T
$2.39T
$2.34T
2026-06-30View
55
META
META.WAPLUSCommunication ServicesInternet Content & Information$1.81T$883.56B
0.49
-105.0%11.3%
$489.77B
$784.00B
$1.38T
2025-12-31View
56
KGHM Polska Miedz S.A.
KGH.WAPLPLBasic MaterialsCopper$17.10B$8.18B
0.48
-108.9%11.7%
$3.32B
$10.62B book
$10.62B book
2025-12-31View
57
XTB S.A.
XTB.WAPLPLFinancial ServicesCapital Markets$4.15B$1.96B
0.47
-111.7%10.8%
$2.25B
$2.14B
$1.49B
2025-12-31View
58
The Coca-Cola Company
COLA.WAPLUSConsumer DefensiveBeverages - Non-Alcoholic$406.43B$188.97B
0.47
-115.1%6.1%
$162.69B
$226.18B
$178.05B
2025-12-31View
59
Grupa Kety S.A.
KTY.WAPLPLBasic MaterialsAluminum$3.11B$1.30B
0.42
-139.8%9.2%
$2.02B
$1.36B
$508.26M book
2025-12-31View
60
Polenergia S.A.
PEP.WAPLPLUtilitiesUtilities - Independent Power Producers$1.04B$413.29M
0.40
-152.0%8.0%
$260.03M
$265.82M
$714.01M
2025-12-31View
61
SAP SE
SAP.WAPLDETechnologySoftware - Application$236.33B$90.41B
0.38
-161.4%8.9%
$92.17B
$78.07B
$100.99B
2025-12-31View
62
Industria de Diseño Textil, S.A.
ITX.WAPLESConsumer CyclicalApparel Retail$198.07B$74.93B
0.38
-164.3%10.1%
$84.24B
$78.43B
$62.12B
2026-01-31View
63
Rheinmetall AG
RHM.WAPLDEIndustrialsAerospace & Defense$50.69B$19.12B
0.38
-165.1%6.8%
$20.59B
$23.05B
$13.73B
2025-12-31View
64
Budimex SA
BDX.WAPLPLIndustrialsEngineering & Construction$4.38B$1.65B
0.38
-165.5%7.8%
$2.86B
$1.88B
$217.66M book
2025-12-31View
65
Allegro.eu S.A.
ALE.WAPLLUConsumer CyclicalInternet Retail$12.85B$4.80B
0.37
-167.9%8.3%
$5.04B
$4.95B
$4.40B
2025-12-31View
66
Zalando SE
ZAL.WAPLDEConsumer CyclicalInternet Retail$6.17B$2.18B
0.35
-182.6%11.8%
$1.76B
$1.85B
$2.93B book
2025-12-31View
67
McDonald's Corporation
MCDL.WAPLUSConsumer CyclicalRestaurants$173.93B$60.54B
0.35
-187.3%6.0%
$111.18B
-$1.02B book
$71.46B
2025-12-31View
68
ASBISc Enterprises Plc
ASB.WAPLCYTechnologyElectronics & Computer Distribution$2.64B$902.68M
0.34
-192.2%8.2%
$1.41B
$899.45M
$396.81M book
2025-12-31View
69
CD Projekt S.A.
CDR.WAPLPLCommunication ServicesElectronic Gaming & Multimedia$6.46B$1.81B
0.28
-256.8%6.8%
$1.86B
$2.62B
$949.51M book
2025-12-31View
70
Modivo S.A.
MDV.WAPLPLConsumer CyclicalApparel Retail$1.86B$487.47M
0.26
-280.9%6.8%
$487.47M book
$487.47M book
$487.47M book
2026-01-31View
71
adidas AG
ADS.WAPLDEConsumer CyclicalFootwear & Accessories$28.55B$7.31B
0.26
-290.7%10.0%
$7.40B
$7.26B book
$7.26B book
2025-12-31View
72
Siemens Aktiengesellschaft
SIE.WAPLDEIndustrialsSpecialty Industrial Machinery$237.09B$58.55B
0.25
-304.9%10.3%
$46.09B
$72.98B
$56.59B
2025-09-30View
73
VISA
VISA.WAPLUSFinancial ServicesCredit Services$671.36B$161.07B
0.24
-316.8%8.8%
$272.31B
$175.69B
$35.21B book
2025-09-30View
74
ASML Holding N.V.
ASML.WAPLNLTechnologySemiconductor Equipment & Materials$693.93B$165.63B
0.24
-319.0%12.7%
$106.55B
$218.38B
$171.96B
2025-12-31View
75
NETFLIX
NFLX.WAPLUSCommunication ServicesEntertainment$281.12B$64.87B
0.23
-333.4%13.2%
$78.29B
$94.27B
$22.04B
2025-12-31View
76
Intel Corporation
INTL.WAPLUSTechnologySemiconductors$458.37B$103.25B
0.23
-344.0%16.1%
$103.25B book
$103.25B book
$103.25B book
2025-12-31View
77
Pepco Group N.V.
PCO.WAPLGBConsumer DefensiveDiscount Stores$6.09B$1.34B
0.22
-355.1%8.9%
$568.62M
$2.69B
$763.98M
2025-09-30View
78
Apple Inc.
AAPL.WAPLUSTechnologyConsumer Electronics$5.02T$1.01T
0.20
-396.4%10.7%
$1.00T
$720.71B
$1.31T
2025-09-30View
79
Amazon.com, Inc.
AMZN.WAPLUSConsumer CyclicalInternet Retail$2.71T$539.78B
0.20
-402.9%12.3%
$267.81B
$909.17B
$442.36B book
2025-12-31View
80
Alphabet Inc.
GOGL.WAPLUSCommunication ServicesInternet Content & Information$3.98T$762.31B
0.19
-421.8%11.5%
$1.00T
$641.12B book
$641.12B book
2025-12-31View
81
PALANTIR
PLTR.WAPLUSTechnologySoftware - Infrastructure$442.40B$46.51B
0.11
-851.1%14.2%
$19.21B
$16.28B
$104.04B
2025-12-31View
82
TAKETWO
TTWO.WAPLUSCommunication ServicesElectronic Gaming & Multimedia$38.09B$3.61B
0.09
-954.6%9.8%
$3.61B book
$3.61B book
$3.61B book
2026-03-31View
83
ROBINHOOD
HOOD.WAPLUSFinancial ServicesCapital Markets$101.66B$9.55B
0.09
-964.5%15.9%
$9.55B book
$9.55B book
$9.55B book
2025-12-31View
84
NVIDIA Corporation
NVDA.WAPLUSTechnologySemiconductors$5.17T$397.04B
0.08
-1201.6%17.7%
$732.69B
$229.21B book
$229.21B book
2026-01-31View
85
SPCX C.XGLO PLN
SPCX.WAPLUSIndustrialsAerospace & Defense$2.06T$127.35B
0.06
-1515.1%10.4%
$127.35B book
$127.35B book
$127.35B book
2025-12-31View
86
The Boeing Company
BOEG.WAPLUSIndustrialsAerospace & Defense$150.78B$5.99B
0.04
-2416.0%10.4%
$5.99B book
$5.99B book
$5.99B book
2025-12-31View
87
Tesla, Inc.
TSLA.WAPLUSConsumer CyclicalAuto Manufacturers$1.45T$55.73B
0.04
-2500.3%15.4%
$75.68B
$36.10B
$55.42B
2025-12-31View