CDRL SA
WSE:CDL
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:
Valuation History
CDRL SA
Fundamental Analysis

Revenue & Expenses Breakdown
CDRL SA
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 |
Free Cash Flow Analysis
CDRL SA
PLN | |
Free Cash Flow | PLN |
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
|
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.
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.
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
Dividends
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?
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%.