Gielda Papierow Wartosciowych w Warszawie SA
WSE:GPW
Intrinsic Value
The intrinsic value of one GPW stock under the Base Case scenario is 37.61 PLN. Compared to the current market price of 45.72 PLN, Gielda Papierow Wartosciowych w Warszawie SA is Overvalued by 18%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Gielda Papierow Wartosciowych w Warszawie SA
Fundamental Analysis


Revenue & Expenses Breakdown
Gielda Papierow Wartosciowych w Warszawie SA
Balance Sheet Decomposition
Gielda Papierow Wartosciowych w Warszawie SA
Current Assets | 476.8m |
Cash & Short-Term Investments | 379.6m |
Receivables | 81.4m |
Other Current Assets | 15.9m |
Non-Current Assets | 803m |
Long-Term Investments | 313.5m |
PP&E | 127.6m |
Intangibles | 347.6m |
Other Non-Current Assets | 14.3m |
Free Cash Flow Analysis
Gielda Papierow Wartosciowych w Warszawie SA
PLN | |
Free Cash Flow | PLN |
Earnings Waterfall
Gielda Papierow Wartosciowych w Warszawie SA
Revenue
|
467m
PLN
|
Operating Expenses
|
-341m
PLN
|
Operating Income
|
126.1m
PLN
|
Other Expenses
|
27.5m
PLN
|
Net Income
|
153.6m
PLN
|
GPW Profitability Score
Profitability Due Diligence
Gielda Papierow Wartosciowych w Warszawie SA's profitability score is 60/100. The higher the profitability score, the more profitable the company is.
Score
Gielda Papierow Wartosciowych w Warszawie SA's profitability score is 60/100. The higher the profitability score, the more profitable the company is.
GPW Solvency Score
Solvency Due Diligence
Gielda Papierow Wartosciowych w Warszawie SA's solvency score is 97/100. The higher the solvency score, the more solvent the company is.
Score
Gielda Papierow Wartosciowych w Warszawie SA's solvency score is 97/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
GPW Price Targets Summary
Gielda Papierow Wartosciowych w Warszawie SA
According to Wall Street analysts, the average 1-year price target for GPW is 50.6 PLN with a low forecast of 46.06 PLN and a high forecast of 58.17 PLN.
Dividends
Current shareholder yield for GPW 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 GPW stock under the Base Case scenario is 37.61 PLN.
Compared to the current market price of 45.72 PLN, Gielda Papierow Wartosciowych w Warszawie SA is Overvalued by 18%.