Trakcja SA
WSE:TRK
Intrinsic Value
The intrinsic value of one TRK stock under the Base Case scenario is 1.1 PLN. Compared to the current market price of 2.25 PLN, Trakcja SA is Overvalued by 51%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Trakcja SA
Fundamental Analysis

Revenue & Expenses Breakdown
Trakcja SA
Balance Sheet Decomposition
Trakcja SA
Current Assets | 1.1B |
Cash & Short-Term Investments | 160.7m |
Receivables | 596.4m |
Other Current Assets | 302.2m |
Non-Current Assets | 463.2m |
Long-Term Investments | 16.4m |
PP&E | 240.5m |
Intangibles | 105.3m |
Other Non-Current Assets | 101m |
Free Cash Flow Analysis
Trakcja SA
PLN | |
Free Cash Flow | PLN |
Earnings Waterfall
Trakcja SA
Revenue
|
3B
PLN
|
Cost of Revenue
|
-2.8B
PLN
|
Gross Profit
|
195.9m
PLN
|
Operating Expenses
|
-77.8m
PLN
|
Operating Income
|
118.1m
PLN
|
Other Expenses
|
-47.3m
PLN
|
Net Income
|
70.8m
PLN
|
TRK Profitability Score
Profitability Due Diligence
Trakcja SA's profitability score is 40/100. The higher the profitability score, the more profitable the company is.
Score
Trakcja SA's profitability score is 40/100. The higher the profitability score, the more profitable the company is.
TRK Solvency Score
Solvency Due Diligence
Trakcja SA's solvency score is 53/100. The higher the solvency score, the more solvent the company is.
Score
Trakcja SA's solvency score is 53/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
TRK Price Targets Summary
Trakcja SA
Dividends
Current shareholder yield for TRK 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 TRK stock under the Base Case scenario is 1.1 PLN.
Compared to the current market price of 2.25 PLN, Trakcja SA is Overvalued by 51%.