Erbud SA
WSE:ERB
Intrinsic Value
The intrinsic value of one ERB stock under the Base Case scenario is 37.3 PLN. Compared to the current market price of 38.1 PLN, Erbud SA is Overvalued by 2%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Erbud SA
Fundamental Analysis

Revenue & Expenses Breakdown
Erbud SA
Balance Sheet Decomposition
Erbud SA
Current Assets | 1.4B |
Cash & Short-Term Investments | 340.3m |
Receivables | 901.4m |
Other Current Assets | 182m |
Non-Current Assets | 604.3m |
Long-Term Investments | 69.7m |
PP&E | 348m |
Intangibles | 57.3m |
Other Non-Current Assets | 129.3m |
Free Cash Flow Analysis
Erbud SA
PLN | |
Free Cash Flow | PLN |
Earnings Waterfall
Erbud SA
Revenue
|
3B
PLN
|
Cost of Revenue
|
-2.8B
PLN
|
Gross Profit
|
219.8m
PLN
|
Operating Expenses
|
-223.1m
PLN
|
Operating Income
|
-3.3m
PLN
|
Other Expenses
|
-25.5m
PLN
|
Net Income
|
-28.9m
PLN
|
ERB Profitability Score
Profitability Due Diligence
Erbud SA's profitability score is 46/100. The higher the profitability score, the more profitable the company is.
Score
Erbud SA's profitability score is 46/100. The higher the profitability score, the more profitable the company is.
ERB Solvency Score
Solvency Due Diligence
Erbud SA's solvency score is 44/100. The higher the solvency score, the more solvent the company is.
Score
Erbud SA's solvency score is 44/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
ERB Price Targets Summary
Erbud SA
According to Wall Street analysts, the average 1-year price target for ERB is 47.94 PLN with a low forecast of 47.47 PLN and a high forecast of 49.35 PLN.
Dividends
Current shareholder yield for ERB 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 ERB stock under the Base Case scenario is 37.3 PLN.
Compared to the current market price of 38.1 PLN, Erbud SA is Overvalued by 2%.