PHN Intrinsic Valuation and Fundamental Analysis - Polski Holding Nieruchomosci SA - Alpha Spread
P

Polski Holding Nieruchomosci SA
WSE:PHN

Watchlist Manager
Polski Holding Nieruchomosci SA
WSE:PHN
Watchlist
Price: 10.1 PLN Market Closed
Market Cap: 517.3m PLN
Have any thoughts about
Polski Holding Nieruchomosci SA?
Write Note

Intrinsic Value

The intrinsic value of one PHN stock under the Base Case scenario is 20.45 PLN. Compared to the current market price of 10.1 PLN, Polski Holding Nieruchomosci SA is Undervalued by 51%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

PHN Intrinsic Value
20.45 PLN
Undervaluation 51%
Intrinsic Value
Price
P
Worst Case
Base Case
Best Case

Valuation Backtest
Polski Holding Nieruchomosci SA

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling PHN based on its intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?
How do you feel about PHN?
Bearish
Neutral
Bullish

Fundamental Analysis

Summary

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Wall St Estimates
Price Target
Loading
Revenue Forecast
Operating Income Forecast
Earnings Forecast
No Indicators Selected
Select Indicators
Investor Returns
Shareholder Yield
Dividend Safety
Dividend Yield
Dividend Payout Ratio
Buyback Yield
Debt Paydown Yield
No Indicators Selected
Select Indicators
Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

AI Assistant
AI Assistant
Ask me anything about Polski Holding Nieruchomosci SA

Provide an overview of the primary business activities
of Polski Holding Nieruchomosci SA.

What unique competitive advantages
does Polski Holding Nieruchomosci SA hold over its rivals?

What risks and challenges
does Polski Holding Nieruchomosci SA face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Polski Holding Nieruchomosci SA.

Provide P/S
for Polski Holding Nieruchomosci SA.

Provide P/E
for Polski Holding Nieruchomosci SA.

Provide P/OCF
for Polski Holding Nieruchomosci SA.

Provide P/FCFE
for Polski Holding Nieruchomosci SA.

Provide P/B
for Polski Holding Nieruchomosci SA.

Provide EV/S
for Polski Holding Nieruchomosci SA.

Provide EV/GP
for Polski Holding Nieruchomosci SA.

Provide EV/EBITDA
for Polski Holding Nieruchomosci SA.

Provide EV/EBIT
for Polski Holding Nieruchomosci SA.

Provide EV/OCF
for Polski Holding Nieruchomosci SA.

Provide EV/FCFF
for Polski Holding Nieruchomosci SA.

Provide EV/IC
for Polski Holding Nieruchomosci SA.

Show me price targets
for Polski Holding Nieruchomosci SA made by professional analysts.

What are the Revenue projections
for Polski Holding Nieruchomosci SA?

How accurate were the past Revenue estimates
for Polski Holding Nieruchomosci SA?

What are the Net Income projections
for Polski Holding Nieruchomosci SA?

How accurate were the past Net Income estimates
for Polski Holding Nieruchomosci SA?

What are the EPS projections
for Polski Holding Nieruchomosci SA?

How accurate were the past EPS estimates
for Polski Holding Nieruchomosci SA?

What are the EBIT projections
for Polski Holding Nieruchomosci SA?

How accurate were the past EBIT estimates
for Polski Holding Nieruchomosci SA?

Compare the revenue forecasts
for Polski Holding Nieruchomosci SA with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Polski Holding Nieruchomosci SA and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Polski Holding Nieruchomosci SA against its competitors.

Analyze the profit margins
(gross, operating, and net) of Polski Holding Nieruchomosci SA compared to its peers.

Compare the P/E ratios
of Polski Holding Nieruchomosci SA against its peers.

Discuss the investment returns and shareholder value creation
comparing Polski Holding Nieruchomosci SA with its peers.

Analyze the financial leverage
of Polski Holding Nieruchomosci SA compared to its main competitors.

Show all profitability ratios
for Polski Holding Nieruchomosci SA.

Provide ROE
for Polski Holding Nieruchomosci SA.

Provide ROA
for Polski Holding Nieruchomosci SA.

Provide ROIC
for Polski Holding Nieruchomosci SA.

Provide ROCE
for Polski Holding Nieruchomosci SA.

Provide Gross Margin
for Polski Holding Nieruchomosci SA.

Provide Operating Margin
for Polski Holding Nieruchomosci SA.

Provide Net Margin
for Polski Holding Nieruchomosci SA.

Provide FCF Margin
for Polski Holding Nieruchomosci SA.

Show all solvency ratios
for Polski Holding Nieruchomosci SA.

Provide D/E Ratio
for Polski Holding Nieruchomosci SA.

Provide D/A Ratio
for Polski Holding Nieruchomosci SA.

Provide Interest Coverage Ratio
for Polski Holding Nieruchomosci SA.

Provide Altman Z-Score Ratio
for Polski Holding Nieruchomosci SA.

Provide Quick Ratio
for Polski Holding Nieruchomosci SA.

Provide Current Ratio
for Polski Holding Nieruchomosci SA.

Provide Cash Ratio
for Polski Holding Nieruchomosci SA.

What is the historical Revenue growth
over the last 5 years for Polski Holding Nieruchomosci SA?

What is the historical Net Income growth
over the last 5 years for Polski Holding Nieruchomosci SA?

What is the current Free Cash Flow
of Polski Holding Nieruchomosci SA?

Discuss the annual earnings per share (EPS)
trend over the past five years for Polski Holding Nieruchomosci SA.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Polski Holding Nieruchomosci SA

Current Assets 732.1m
Cash & Short-Term Investments 184.6m
Receivables 225.1m
Other Current Assets 322.4m
Non-Current Assets 4.1B
Long-Term Investments 3.7B
PP&E 180.1m
Intangibles 1.5m
Other Non-Current Assets 219.1m
Current Liabilities 1.1B
Accounts Payable 95.3m
Accrued Liabilities 12.6m
Other Current Liabilities 986.9m
Non-Current Liabilities 1.6B
Long-Term Debt 1.3B
Other Non-Current Liabilities 229.1m
Efficiency

Earnings Waterfall
Polski Holding Nieruchomosci SA

Revenue
594.9m PLN
Cost of Revenue
-400.2m PLN
Gross Profit
194.7m PLN
Operating Expenses
-68.1m PLN
Operating Income
126.6m PLN
Other Expenses
-297.5m PLN
Net Income
-170.9m PLN

Free Cash Flow Analysis
Polski Holding Nieruchomosci SA

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

PHN Profitability Score
Profitability Due Diligence

Polski Holding Nieruchomosci SA's profitability score is 44/100. The higher the profitability score, the more profitable the company is.

44/100
Profitability
Score

Polski Holding Nieruchomosci SA's profitability score is 44/100. The higher the profitability score, the more profitable the company is.

PHN Solvency Score
Solvency Due Diligence

Polski Holding Nieruchomosci SA's solvency score is 41/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Positive Net Debt
41/100
Solvency
Score

Polski Holding Nieruchomosci SA's solvency score is 41/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

PHN Price Targets Summary
Polski Holding Nieruchomosci SA

Wall Street analysts forecast PHN stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for PHN is 12.34 PLN with a low forecast of 12.22 PLN and a high forecast of 12.71 PLN.

Lowest
Price Target
12.22 PLN
21% Upside
Average
Price Target
12.34 PLN
22% Upside
Highest
Price Target
12.71 PLN
26% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for PHN?

Click here to dive deeper.

Shareholder Yield

Current shareholder yield for PHN 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?

Shareholder Yield
Want to learn more about PHN dividends, buybacks, and debt paydown yield?

Click here to dive deeper.

PHN Price
Polski Holding Nieruchomosci SA

1M 1M
-1%
6M 6M
-14%
1Y 1Y
-14%
3Y 3Y
-30%
5Y 5Y
-9%
10Y 10Y
-46%
Annual Price Range
10.1
52w Low
9.96
52w High
14.25
Price Metrics
Average Annual Return 2.15%
Standard Deviation of Annual Returns 6.33%
Max Drawdown -37%
Shares Statistics
Market Capitalization 517.3m PLN
Shares Outstanding 51 217 313
Percentage of Shares Shorted
N/A

Competitive Landscape

Profile

Polski Holding Nieruchomosci SA

Country

Poland

Industry

Real Estate

Market Cap

517.3m PLN

Dividend Yield

0%

Description

Polski Holding Nieruchomosci SA engages in the development, management, and sale of commercial as well as residential real estate. The company is headquartered in Warsaw, Woj. Mazowieckie and currently employs 662 full-time employees. The company went IPO on 2013-02-12. The company operates a portfolio of approximately 180 properties, which are located across Poland in such cities and towns as, Warsaw, Wroclaw, Gdansk, Pruszkow, Parzniewo, Kolbaskowo, Lucmierz and Lewandow, among others. The company possesses undeveloped land of a surface around 1,300 ha. The Group's principal activities include rental, sale and administration of retail, exhibition, office and advertising space, rental of warehouses, land investment, commercial real estate development, marketing and property management and others. The company operates through subsidiaries, such as PHN 5 Sp z o o acquired another subsidiaries from the Company, such as Intraco SA, Dalmor SA, Budexpo Sp z o o,Andersia Business Centre Sp z o o and Wroclawskie Centrum Prasowe Sp z o o.

Contact

WOJ. MAZOWIECKIE
Warsaw
al. Jana Pawla II 12
+48228509100.0
www.phnsa.pl

IPO

2013-02-12

Employees

662

Officers

See Also

Discover More
What is the Intrinsic Value of one PHN stock?

The intrinsic value of one PHN stock under the Base Case scenario is 20.45 PLN.

Is PHN stock undervalued or overvalued?

Compared to the current market price of 10.1 PLN, Polski Holding Nieruchomosci SA is Undervalued by 51%.

Back to Top