Playway SA
WSE:PLW
Intrinsic Value
The intrinsic value of one PLW stock under the Base Case scenario is 303.92 PLN. Compared to the current market price of 290 PLN, Playway SA is Undervalued by 5%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Playway SA
Fundamental Analysis

Revenue & Expenses Breakdown
Playway SA
Balance Sheet Decomposition
Playway SA
Current Assets | 387.1m |
Cash & Short-Term Investments | 226.5m |
Receivables | 50.5m |
Other Current Assets | 110.1m |
Non-Current Assets | 119.3m |
Long-Term Investments | 107.9m |
PP&E | 2.4m |
Intangibles | 3.1m |
Other Non-Current Assets | 5.9m |
Free Cash Flow Analysis
Playway SA
PLN | |
Free Cash Flow | PLN |
Earnings Waterfall
Playway SA
Revenue
|
303.3m
PLN
|
Cost of Revenue
|
-62.2m
PLN
|
Gross Profit
|
241.1m
PLN
|
Operating Expenses
|
-57m
PLN
|
Operating Income
|
184.2m
PLN
|
Other Expenses
|
-36.3m
PLN
|
Net Income
|
147.8m
PLN
|
PLW Profitability Score
Profitability Due Diligence
Playway SA's profitability score is 85/100. The higher the profitability score, the more profitable the company is.
Score
Playway SA's profitability score is 85/100. The higher the profitability score, the more profitable the company is.
PLW Solvency Score
Solvency Due Diligence
Playway SA's solvency score is 75/100. The higher the solvency score, the more solvent the company is.
Score
Playway SA's solvency score is 75/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
PLW Price Targets Summary
Playway SA
According to Wall Street analysts, the average 1-year price target for PLW is 284.07 PLN with a low forecast of 275.73 PLN and a high forecast of 298.2 PLN.
Dividends
Current shareholder yield for PLW 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 PLW stock under the Base Case scenario is 303.92 PLN.
Compared to the current market price of 290 PLN, Playway SA is Undervalued by 5%.