Jastrzebska Spolka Weglowa SA
WSE:JSW
Intrinsic Value
The intrinsic value of one JSW stock under the Base Case scenario is 60.44 PLN. Compared to the current market price of 23.28 PLN, Jastrzebska Spolka Weglowa SA is Undervalued by 61%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Jastrzebska Spolka Weglowa SA
Fundamental Analysis

Revenue & Expenses Breakdown
Jastrzebska Spolka Weglowa SA
Balance Sheet Decomposition
Jastrzebska Spolka Weglowa SA
Current Assets | 4B |
Cash & Short-Term Investments | 1.4B |
Receivables | 1.4B |
Other Current Assets | 1.3B |
Non-Current Assets | 18.9B |
Long-Term Investments | 7.9B |
PP&E | 9.3B |
Intangibles | 147.7m |
Other Non-Current Assets | 1.6B |
Free Cash Flow Analysis
Jastrzebska Spolka Weglowa SA
PLN | |
Free Cash Flow | PLN |
Earnings Waterfall
Jastrzebska Spolka Weglowa SA
Revenue
|
11.3B
PLN
|
Cost of Revenue
|
-12.1B
PLN
|
Gross Profit
|
-756.8m
PLN
|
Operating Expenses
|
-1.4B
PLN
|
Operating Income
|
-2.1B
PLN
|
Other Expenses
|
-5.1B
PLN
|
Net Income
|
-7.2B
PLN
|
JSW Profitability Score
Profitability Due Diligence
Jastrzebska Spolka Weglowa SA's profitability score is 46/100. The higher the profitability score, the more profitable the company is.
Score
Jastrzebska Spolka Weglowa SA's profitability score is 46/100. The higher the profitability score, the more profitable the company is.
JSW Solvency Score
Solvency Due Diligence
Jastrzebska Spolka Weglowa SA's solvency score is 33/100. The higher the solvency score, the more solvent the company is.
Score
Jastrzebska Spolka Weglowa SA's solvency score is 33/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
JSW Price Targets Summary
Jastrzebska Spolka Weglowa SA
According to Wall Street analysts, the average 1-year price target for JSW is 19.81 PLN with a low forecast of 8.08 PLN and a high forecast of 30.45 PLN.
Dividends
Current shareholder yield for JSW 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 JSW stock under the Base Case scenario is 60.44 PLN.
Compared to the current market price of 23.28 PLN, Jastrzebska Spolka Weglowa SA is Undervalued by 61%.