Grupa Recykl SA
WSE:GRC
Intrinsic Value
The intrinsic value of one GRC stock under the Base Case scenario is hidden PLN. Compared to the current market price of 70 PLN, Grupa Recykl SA is hidden .
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Grupa Recykl SA
Fundamental Analysis

Revenue & Expenses Breakdown
Grupa Recykl SA
Balance Sheet Decomposition
Grupa Recykl SA
Current Assets | 34.5m |
Cash & Short-Term Investments | 1.5m |
Receivables | 27.8m |
Other Current Assets | 5.2m |
Non-Current Assets | 167.4m |
Long-Term Investments | 2.9m |
PP&E | 161m |
Intangibles | 2.2m |
Other Non-Current Assets | 1.2m |
Free Cash Flow Analysis
Grupa Recykl SA
PLN | |
Free Cash Flow | PLN |
Earnings Waterfall
Grupa Recykl SA
Revenue
|
132.2m
PLN
|
Cost of Revenue
|
-44.5m
PLN
|
Gross Profit
|
87.7m
PLN
|
Operating Expenses
|
-70.1m
PLN
|
Operating Income
|
17.6m
PLN
|
Other Expenses
|
-7.1m
PLN
|
Net Income
|
10.4m
PLN
|
GRC Profitability Score
Profitability Due Diligence
Grupa Recykl SA's profitability score is hidden . The higher the profitability score, the more profitable the company is.
Score
Grupa Recykl SA's profitability score is hidden . The higher the profitability score, the more profitable the company is.
GRC Solvency Score
Solvency Due Diligence
Grupa Recykl SA's solvency score is hidden . The higher the solvency score, the more solvent the company is.
Score
Grupa Recykl SA's solvency score is hidden . The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
GRC Price Targets Summary
Grupa Recykl SA
Dividends
Current shareholder yield for GRC is hidden .
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 GRC stock under the Base Case scenario is hidden PLN.
Compared to the current market price of 70 PLN, Grupa Recykl SA is hidden .