Fabryki Mebli Forte SA
WSE:FTE
Intrinsic Value
The intrinsic value of one FTE stock under the Base Case scenario is 32.37 PLN. Compared to the current market price of 27.9 PLN, Fabryki Mebli Forte SA is Undervalued by 14%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Fabryki Mebli Forte SA
Fundamental Analysis

Revenue & Expenses Breakdown
Fabryki Mebli Forte SA
Balance Sheet Decomposition
Fabryki Mebli Forte SA
Current Assets | 566.9m |
Cash & Short-Term Investments | 105.1m |
Receivables | 261.4m |
Other Current Assets | 200.4m |
Non-Current Assets | 903.4m |
Long-Term Investments | 79.8m |
PP&E | 770.9m |
Intangibles | 31.7m |
Other Non-Current Assets | 21.1m |
Free Cash Flow Analysis
Fabryki Mebli Forte SA
PLN | |
Free Cash Flow | PLN |
Earnings Waterfall
Fabryki Mebli Forte SA
Revenue
|
1B
PLN
|
Cost of Revenue
|
-694.1m
PLN
|
Gross Profit
|
351.4m
PLN
|
Operating Expenses
|
-331.1m
PLN
|
Operating Income
|
20.3m
PLN
|
Other Expenses
|
10m
PLN
|
Net Income
|
30.3m
PLN
|
FTE Profitability Score
Profitability Due Diligence
Fabryki Mebli Forte SA's profitability score is 43/100. The higher the profitability score, the more profitable the company is.
Score
Fabryki Mebli Forte SA's profitability score is 43/100. The higher the profitability score, the more profitable the company is.
FTE Solvency Score
Solvency Due Diligence
Fabryki Mebli Forte SA's solvency score is 47/100. The higher the solvency score, the more solvent the company is.
Score
Fabryki Mebli Forte SA's solvency score is 47/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
FTE Price Targets Summary
Fabryki Mebli Forte SA
According to Wall Street analysts, the average 1-year price target for FTE is 25.96 PLN with a low forecast of 19.7 PLN and a high forecast of 32.97 PLN.
Dividends
Current shareholder yield for FTE 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 FTE stock under the Base Case scenario is 32.37 PLN.
Compared to the current market price of 27.9 PLN, Fabryki Mebli Forte SA is Undervalued by 14%.