Makarony Polskie SA
WSE:MAK
Intrinsic Value
The intrinsic value of one MAK stock under the Base Case scenario is 18.79 PLN. Compared to the current market price of 19.04 PLN, Makarony Polskie SA is Overvalued by 1%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Makarony Polskie SA
Fundamental Analysis

Revenue & Expenses Breakdown
Makarony Polskie SA
Balance Sheet Decomposition
Makarony Polskie SA
Current Assets | 116.6m |
Cash & Short-Term Investments | 43.8m |
Receivables | 40.7m |
Other Current Assets | 32.1m |
Non-Current Assets | 133.7m |
PP&E | 131.1m |
Intangibles | 2.2m |
Other Non-Current Assets | 375k |
Free Cash Flow Analysis
Makarony Polskie SA
PLN | |
Free Cash Flow | PLN |
Earnings Waterfall
Makarony Polskie SA
Revenue
|
314.3m
PLN
|
Cost of Revenue
|
-222.2m
PLN
|
Gross Profit
|
92.2m
PLN
|
Operating Expenses
|
-52.6m
PLN
|
Operating Income
|
39.6m
PLN
|
Other Expenses
|
-8.9m
PLN
|
Net Income
|
30.7m
PLN
|
MAK Profitability Score
Profitability Due Diligence
Makarony Polskie SA's profitability score is 55/100. The higher the profitability score, the more profitable the company is.
Score
Makarony Polskie SA's profitability score is 55/100. The higher the profitability score, the more profitable the company is.
MAK Solvency Score
Solvency Due Diligence
Makarony Polskie SA's solvency score is 89/100. The higher the solvency score, the more solvent the company is.
Score
Makarony Polskie SA's solvency score is 89/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
MAK Price Targets Summary
Makarony Polskie SA
Dividends
Current shareholder yield for MAK 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 MAK stock under the Base Case scenario is 18.79 PLN.
Compared to the current market price of 19.04 PLN, Makarony Polskie SA is Overvalued by 1%.