Notoria Serwis SA
WSE:NTS
Intrinsic Value
The intrinsic value of one NTS stock under the Base Case scenario is 5.04 PLN. Compared to the current market price of 9.25 PLN, Notoria Serwis SA is Overvalued by 46%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Notoria Serwis SA
Fundamental Analysis

Revenue & Expenses Breakdown
Notoria Serwis SA
Balance Sheet Decomposition
Notoria Serwis SA
Current Assets | 813k |
Cash & Short-Term Investments | 219.6k |
Receivables | 583.1k |
Other Current Assets | 10.3k |
Non-Current Assets | 2.1m |
Long-Term Investments | 348.4k |
PP&E | 6k |
Intangibles | 1.6m |
Other Non-Current Assets | 111k |
Free Cash Flow Analysis
Notoria Serwis SA
PLN | |
Free Cash Flow | PLN |
Earnings Waterfall
Notoria Serwis SA
Revenue
|
3.6m
PLN
|
Cost of Revenue
|
-74.9k
PLN
|
Gross Profit
|
3.5m
PLN
|
Operating Expenses
|
-3.5m
PLN
|
Operating Income
|
53.7k
PLN
|
Other Expenses
|
-30k
PLN
|
Net Income
|
23.7k
PLN
|
NTS Profitability Score
Profitability Due Diligence
Notoria Serwis SA's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Score
Notoria Serwis SA's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
NTS Solvency Score
Solvency Due Diligence
Notoria Serwis SA's solvency score is 71/100. The higher the solvency score, the more solvent the company is.
Score
Notoria Serwis SA's solvency score is 71/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
NTS Price Targets Summary
Notoria Serwis SA
Dividends
Current shareholder yield for NTS 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 NTS stock under the Base Case scenario is 5.04 PLN.
Compared to the current market price of 9.25 PLN, Notoria Serwis SA is Overvalued by 46%.