Datawalk SA
WSE:DAT
Intrinsic Value
The intrinsic value of one DAT stock under the Base Case scenario is 17.55 PLN. Compared to the current market price of 89 PLN, Datawalk SA is Overvalued by 80%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Datawalk SA
Fundamental Analysis

Revenue & Expenses Breakdown
Datawalk SA
Balance Sheet Decomposition
Datawalk SA
Current Assets | 28.7m |
Cash & Short-Term Investments | 16.6m |
Receivables | 10.8m |
Other Current Assets | 1.3m |
Non-Current Assets | 29.8m |
PP&E | 891k |
Intangibles | 19m |
Other Non-Current Assets | 9.9m |
Free Cash Flow Analysis
Datawalk SA
PLN | |
Free Cash Flow | PLN |
Earnings Waterfall
Datawalk SA
Revenue
|
24.6m
PLN
|
Cost of Revenue
|
-136k
PLN
|
Gross Profit
|
24.5m
PLN
|
Operating Expenses
|
-49.7m
PLN
|
Operating Income
|
-25.2m
PLN
|
Other Expenses
|
-23.7m
PLN
|
Net Income
|
-49m
PLN
|
DAT Profitability Score
Profitability Due Diligence
Datawalk SA's profitability score is 18/100. The higher the profitability score, the more profitable the company is.
Score
Datawalk SA's profitability score is 18/100. The higher the profitability score, the more profitable the company is.
DAT Solvency Score
Solvency Due Diligence
Datawalk SA's solvency score is 45/100. The higher the solvency score, the more solvent the company is.
Score
Datawalk SA's solvency score is 45/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
DAT Price Targets Summary
Datawalk SA
According to Wall Street analysts, the average 1-year price target for DAT is 137.7 PLN with a low forecast of 136.35 PLN and a high forecast of 141.75 PLN.
Dividends
Current shareholder yield for DAT 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 DAT stock under the Base Case scenario is 17.55 PLN.
Compared to the current market price of 89 PLN, Datawalk SA is Overvalued by 80%.