Bloober Team SA
WSE:BLO
Intrinsic Value
The intrinsic value of one BLO stock under the Base Case scenario is 15.02 PLN. Compared to the current market price of 30.15 PLN, Bloober Team SA is Overvalued by 50%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Bloober Team SA
Fundamental Analysis

Revenue & Expenses Breakdown
Bloober Team SA
Balance Sheet Decomposition
Bloober Team SA
Current Assets | 50.3m |
Cash & Short-Term Investments | 32m |
Receivables | 13.6m |
Other Current Assets | 4.7m |
Non-Current Assets | 137.6m |
Long-Term Investments | 11.6m |
PP&E | 15m |
Intangibles | 110.4m |
Other Non-Current Assets | 661.5k |
Free Cash Flow Analysis
Bloober Team SA
PLN | |
Free Cash Flow | PLN |
Earnings Waterfall
Bloober Team SA
Revenue
|
66.3m
PLN
|
Cost of Revenue
|
-42m
PLN
|
Gross Profit
|
24.2m
PLN
|
Operating Expenses
|
-7.9m
PLN
|
Operating Income
|
16.4m
PLN
|
Other Expenses
|
-1.2m
PLN
|
Net Income
|
15.2m
PLN
|
BLO Profitability Score
Profitability Due Diligence
Bloober Team SA's profitability score is 57/100. The higher the profitability score, the more profitable the company is.
Score
Bloober Team SA's profitability score is 57/100. The higher the profitability score, the more profitable the company is.
BLO Solvency Score
Solvency Due Diligence
Bloober Team SA's solvency score is 87/100. The higher the solvency score, the more solvent the company is.
Score
Bloober Team SA's solvency score is 87/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
BLO Price Targets Summary
Bloober Team SA
Dividends
Current shareholder yield for BLO 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 BLO stock under the Base Case scenario is 15.02 PLN.
Compared to the current market price of 30.15 PLN, Bloober Team SA is Overvalued by 50%.