Intrinsic Value

The intrinsic value of one CDL stock under the Base Case scenario is 21.4 PLN. Compared to the current market price of 12.1 PLN, CDRL SA is Undervalued by 43%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

CDL Intrinsic Value
21.4 PLN
Undervaluation 43%
Intrinsic Value
Price
C
Worst Case
Base Case
Best Case

Valuation History
CDRL SA

CDL
Valuation History
HIDDEN
Show
Valuation History Unavailable

Historical valuation for CDL cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
0%

Fundamental Analysis

CDRL SA
WSE:CDL
PL
Textiles, Apparel & Luxury Goods
Market Cap
72.8m PLN
IPO
Oct 28, 2014
PL
Textiles, Apparel & Luxury Goods
Market Cap
72.8m PLN
IPO
Oct 28, 2014
Price
złfalse
EPS
złfalse
Company Overview
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about CDL?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about CDRL SA
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
CDRL SA

Current Assets 112.7m
Cash & Short-Term Investments 3.2m
Receivables 19.4m
Other Current Assets 90m
Non-Current Assets 63.5m
Long-Term Investments 9.5m
PP&E 39.9m
Intangibles 6.5m
Other Non-Current Assets 7.6m
Efficiency

Free Cash Flow Analysis
CDRL SA

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
CDRL SA

Revenue
201.5m PLN
Cost of Revenue
-79m PLN
Gross Profit
122.6m PLN
Operating Expenses
-101.9m PLN
Operating Income
20.7m PLN
Other Expenses
23.9m PLN
Net Income
44.5m PLN
Fundamental Scores

CDL Profitability Score
Profitability Due Diligence

CDRL SA's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

51/100
Profitability
Score

CDRL SA's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

CDL Solvency Score
Solvency Due Diligence

CDRL SA's solvency score is 60/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Average Altman Z-Score
Short-Term Solvency
60/100
Solvency
Score

CDRL SA's solvency score is 60/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

CDL Price Targets Summary
CDRL SA

There are no price targets for CDL.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for CDL 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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest
What is the Intrinsic Value of one CDL stock?

The intrinsic value of one CDL stock under the Base Case scenario is 21.4 PLN.

Is CDL stock undervalued or overvalued?

Compared to the current market price of 12.1 PLN, CDRL SA is Undervalued by 43%.

Back to Top