Ailleron SA
WSE:ALL
Intrinsic Value
The intrinsic value of one ALL stock under the Base Case scenario is 25.22 PLN. Compared to the current market price of 22 PLN, Ailleron SA is Undervalued by 13%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Ailleron SA
Fundamental Analysis

Revenue & Expenses Breakdown
Ailleron SA
Balance Sheet Decomposition
Ailleron SA
Current Assets | 218m |
Cash & Short-Term Investments | 103.5m |
Receivables | 114.2m |
Other Current Assets | 333k |
Non-Current Assets | 404.8m |
Long-Term Investments | 1.4m |
PP&E | 41.6m |
Intangibles | 359.4m |
Other Non-Current Assets | 2.4m |
Free Cash Flow Analysis
Ailleron SA
PLN | |
Free Cash Flow | PLN |
Earnings Waterfall
Ailleron SA
Revenue
|
559.7m
PLN
|
Cost of Revenue
|
-403.2m
PLN
|
Gross Profit
|
156.6m
PLN
|
Operating Expenses
|
-88.5m
PLN
|
Operating Income
|
68.1m
PLN
|
Other Expenses
|
-44m
PLN
|
Net Income
|
24.1m
PLN
|
ALL Profitability Score
Profitability Due Diligence
Ailleron SA's profitability score is 59/100. The higher the profitability score, the more profitable the company is.
Score
Ailleron SA's profitability score is 59/100. The higher the profitability score, the more profitable the company is.
ALL Solvency Score
Solvency Due Diligence
Ailleron SA's solvency score is 59/100. The higher the solvency score, the more solvent the company is.
Score
Ailleron SA's solvency score is 59/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
ALL Price Targets Summary
Ailleron SA
According to Wall Street analysts, the average 1-year price target for ALL is 29.58 PLN with a low forecast of 29.29 PLN and a high forecast of 30.45 PLN.
Dividends
Current shareholder yield for ALL is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one ALL stock under the Base Case scenario is 25.22 PLN.
Compared to the current market price of 22 PLN, Ailleron SA is Undervalued by 13%.