Budimex SA
WSE:BDX
Intrinsic Value
The intrinsic value of one BDX stock under the Base Case scenario is 537.49 PLN. Compared to the current market price of 629.6 PLN, Budimex SA is Overvalued by 15%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Budimex SA
Fundamental Analysis

Revenue & Expenses Breakdown
Budimex SA
Balance Sheet Decomposition
Budimex SA
Current Assets | 5.5B |
Cash & Short-Term Investments | 2.5B |
Receivables | 2.4B |
Other Current Assets | 637.5m |
Non-Current Assets | 2B |
Long-Term Investments | 9.7m |
PP&E | 830.6m |
Intangibles | 295.7m |
Other Non-Current Assets | 862.2m |
Free Cash Flow Analysis
Budimex SA
PLN | |
Free Cash Flow | PLN |
Earnings Waterfall
Budimex SA
Revenue
|
9.3B
PLN
|
Cost of Revenue
|
-8.1B
PLN
|
Gross Profit
|
1.2B
PLN
|
Operating Expenses
|
-445.1m
PLN
|
Operating Income
|
742.3m
PLN
|
Other Expenses
|
-7.5m
PLN
|
Net Income
|
734.9m
PLN
|
BDX Profitability Score
Profitability Due Diligence
Budimex SA's profitability score is 63/100. The higher the profitability score, the more profitable the company is.
Score
Budimex SA's profitability score is 63/100. The higher the profitability score, the more profitable the company is.
BDX Solvency Score
Solvency Due Diligence
Budimex SA's solvency score is 76/100. The higher the solvency score, the more solvent the company is.
Score
Budimex SA's solvency score is 76/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
BDX Price Targets Summary
Budimex SA
According to Wall Street analysts, the average 1-year price target for BDX is 628.76 PLN with a low forecast of 535.3 PLN and a high forecast of 766.5 PLN.
Dividends
Current shareholder yield for BDX 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 BDX stock under the Base Case scenario is 537.49 PLN.
Compared to the current market price of 629.6 PLN, Budimex SA is Overvalued by 15%.