Decora SA
WSE:DCR
Intrinsic Value
The intrinsic value of one DCR stock under the Base Case scenario is 69.3 PLN. Compared to the current market price of 70.4 PLN, Decora SA is Overvalued by 2%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Decora SA
Fundamental Analysis

Revenue & Expenses Breakdown
Decora SA
Balance Sheet Decomposition
Decora SA
Current Assets | 229.6m |
Cash & Short-Term Investments | 25.6m |
Receivables | 101.4m |
Other Current Assets | 102.6m |
Non-Current Assets | 263m |
PP&E | 220.5m |
Intangibles | 34.4m |
Other Non-Current Assets | 8.1m |
Free Cash Flow Analysis
Decora SA
PLN | |
Free Cash Flow | PLN |
Earnings Waterfall
Decora SA
Revenue
|
579.1m
PLN
|
Cost of Revenue
|
-337m
PLN
|
Gross Profit
|
242.1m
PLN
|
Operating Expenses
|
-139.1m
PLN
|
Operating Income
|
102.9m
PLN
|
Other Expenses
|
-20m
PLN
|
Net Income
|
83m
PLN
|
DCR Profitability Score
Profitability Due Diligence
Decora SA's profitability score is 58/100. The higher the profitability score, the more profitable the company is.
Score
Decora SA's profitability score is 58/100. The higher the profitability score, the more profitable the company is.
DCR Solvency Score
Solvency Due Diligence
Decora SA's solvency score is 85/100. The higher the solvency score, the more solvent the company is.
Score
Decora SA's solvency score is 85/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
DCR Price Targets Summary
Decora SA
Dividends
Current shareholder yield for DCR 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 DCR stock under the Base Case scenario is 69.3 PLN.
Compared to the current market price of 70.4 PLN, Decora SA is Overvalued by 2%.