
Cewe Stiftung & Co KGaA
XETRA:CWC

Intrinsic Value
The intrinsic value of one
CWC
stock under the Base Case scenario is
158.35
EUR.
Compared to the current market price of 99 EUR,
Cewe Stiftung & Co KGaA
is
Undervalued by 37%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Cewe Stiftung & Co KGaA
Fundamental Analysis


Revenue & Expenses Breakdown
Cewe Stiftung & Co KGaA
Balance Sheet Decomposition
Cewe Stiftung & Co KGaA
Current Assets | 321.7m |
Cash & Short-Term Investments | 150.3m |
Receivables | 109.4m |
Other Current Assets | 62m |
Non-Current Assets | 395.2m |
Long-Term Investments | 23.3m |
PP&E | 253.3m |
Intangibles | 99.8m |
Other Non-Current Assets | 18.8m |
Free Cash Flow Analysis
Cewe Stiftung & Co KGaA
EUR | |
Free Cash Flow | EUR |
Earnings Waterfall
Cewe Stiftung & Co KGaA
Revenue
|
832.8m
EUR
|
Cost of Revenue
|
-182.9m
EUR
|
Gross Profit
|
649.9m
EUR
|
Operating Expenses
|
-563.5m
EUR
|
Operating Income
|
86.4m
EUR
|
Other Expenses
|
-26.4m
EUR
|
Net Income
|
60.1m
EUR
|
CWC Profitability Score
Profitability Due Diligence
Cewe Stiftung & Co KGaA's profitability score is 58/100. The higher the profitability score, the more profitable the company is.

Score
Cewe Stiftung & Co KGaA's profitability score is 58/100. The higher the profitability score, the more profitable the company is.
CWC Solvency Score
Solvency Due Diligence
Cewe Stiftung & Co KGaA's solvency score is 84/100. The higher the solvency score, the more solvent the company is.

Score
Cewe Stiftung & Co KGaA's solvency score is 84/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
CWC Price Targets Summary
Cewe Stiftung & Co KGaA
According to Wall Street analysts, the average 1-year price target for
CWC
is 140.47 EUR
with a low forecast of 126.25 EUR and a high forecast of 155.4 EUR.
Dividends
Current shareholder yield for CWC 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
CWC
stock under the Base Case scenario is
158.35
EUR.
Compared to the current market price of 99 EUR,
Cewe Stiftung & Co KGaA
is
Undervalued by 37%.