Torpol SA
WSE:TOR
Intrinsic Value
The intrinsic value of one TOR stock under the Base Case scenario is 21.69 PLN. Compared to the current market price of 39.8 PLN, Torpol SA is Overvalued by 46%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Torpol SA
Fundamental Analysis

Revenue & Expenses Breakdown
Torpol SA
Balance Sheet Decomposition
Torpol SA
Current Assets | 973.3m |
Cash & Short-Term Investments | 241.9m |
Receivables | 605.3m |
Other Current Assets | 126.1m |
Non-Current Assets | 232.7m |
Long-Term Investments | 25k |
PP&E | 183.8m |
Intangibles | 12m |
Other Non-Current Assets | 36.8m |
Free Cash Flow Analysis
Torpol SA
PLN | |
Free Cash Flow | PLN |
Earnings Waterfall
Torpol SA
Revenue
|
1.5B
PLN
|
Cost of Revenue
|
-1.3B
PLN
|
Gross Profit
|
126.2m
PLN
|
Operating Expenses
|
-49.6m
PLN
|
Operating Income
|
76.6m
PLN
|
Other Expenses
|
-8.7m
PLN
|
Net Income
|
67.9m
PLN
|
TOR Profitability Score
Profitability Due Diligence
Torpol SA's profitability score is 57/100. The higher the profitability score, the more profitable the company is.
Score
Torpol SA's profitability score is 57/100. The higher the profitability score, the more profitable the company is.
TOR Solvency Score
Solvency Due Diligence
Torpol SA's solvency score is 73/100. The higher the solvency score, the more solvent the company is.
Score
Torpol SA's solvency score is 73/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
TOR Price Targets Summary
Torpol SA
According to Wall Street analysts, the average 1-year price target for TOR is 49.1 PLN with a low forecast of 44.84 PLN and a high forecast of 52.5 PLN.
Dividends
Current shareholder yield for TOR 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 TOR stock under the Base Case scenario is 21.69 PLN.
Compared to the current market price of 39.8 PLN, Torpol SA is Overvalued by 46%.