Mirbud SA
WSE:MRB
Intrinsic Value
The intrinsic value of one MRB stock under the Base Case scenario is 17.32 PLN. Compared to the current market price of 13.05 PLN, Mirbud SA is Undervalued by 25%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Mirbud SA
Fundamental Analysis

Revenue & Expenses Breakdown
Mirbud SA
Balance Sheet Decomposition
Mirbud SA
Current Assets | 1.5B |
Cash & Short-Term Investments | 323m |
Receivables | 674.3m |
Other Current Assets | 522.6m |
Non-Current Assets | 738m |
Long-Term Investments | 375.4m |
PP&E | 311.1m |
Intangibles | 9.3m |
Other Non-Current Assets | 42.3m |
Free Cash Flow Analysis
Mirbud SA
PLN | |
Free Cash Flow | PLN |
Earnings Waterfall
Mirbud SA
Revenue
|
3.6B
PLN
|
Cost of Revenue
|
-3.2B
PLN
|
Gross Profit
|
379.2m
PLN
|
Operating Expenses
|
38.1m
PLN
|
Operating Income
|
417.3m
PLN
|
Other Expenses
|
-256.4m
PLN
|
Net Income
|
160.9m
PLN
|
MRB Profitability Score
Profitability Due Diligence
Mirbud SA's profitability score is 56/100. The higher the profitability score, the more profitable the company is.
Score
Mirbud SA's profitability score is 56/100. The higher the profitability score, the more profitable the company is.
MRB Solvency Score
Solvency Due Diligence
Mirbud SA's solvency score is 67/100. The higher the solvency score, the more solvent the company is.
Score
Mirbud SA's solvency score is 67/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
MRB Price Targets Summary
Mirbud SA
Dividends
Current shareholder yield for MRB 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 MRB stock under the Base Case scenario is 17.32 PLN.
Compared to the current market price of 13.05 PLN, Mirbud SA is Undervalued by 25%.