Intrinsic Value

The intrinsic value of one FBF stock under the Base Case scenario is 127.57 EUR. Compared to the current market price of 153 EUR, Budimex SA is Overvalued by 17%.

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

FBF Intrinsic Value
127.57 EUR
Overvaluation 17%
Intrinsic Value
Price
B
Worst Case
Base Case
Best Case

Valuation History
Budimex SA

What is Valuation History?
Ask AI Assistant
What other research platforms think about FBF?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is FBF valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Budimex SA.

Explain Valuation
Compare FBF to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about BDX?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Budimex SA

Current Assets 5.4B
Cash & Short-Term Investments 2.1B
Receivables 2.5B
Other Current Assets 811.1m
Non-Current Assets 2.4B
Long-Term Investments 132.3m
PP&E 1.1B
Intangibles 284.7m
Other Non-Current Assets 874.4m
Current Liabilities 5.6B
Accounts Payable 2B
Accrued Liabilities 2.6m
Other Current Liabilities 3.6B
Non-Current Liabilities 1.2B
Long-Term Debt 269.7m
Other Non-Current Liabilities 889.9m
Efficiency

Free Cash Flow Analysis
Budimex SA

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Budimex SA

Revenue
9B PLN
Cost of Revenue
-7.8B PLN
Gross Profit
1.2B PLN
Operating Expenses
-506.5m PLN
Operating Income
661.8m PLN
Other Expenses
-52m PLN
Net Income
609.9m PLN
Fundamental Scores

FBF Profitability Score
Profitability Due Diligence

Budimex SA's profitability score is 62/100. The higher the profitability score, the more profitable the company is.

Exceptional 3Y Average ROE
Exceptional ROE
Positive 3Y Average ROIC
ROE is Increasing
62/100
Profitability
Score

Budimex SA's profitability score is 62/100. The higher the profitability score, the more profitable the company is.

FBF Solvency Score
Solvency Due Diligence

Budimex SA's solvency score is 73/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Negative Net Debt
Low D/E
Long-Term Solvency
73/100
Solvency
Score

Budimex SA's solvency score is 73/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

FBF Price Targets Summary
Budimex SA

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

According to Wall Street analysts, the average 1-year price target for FBF is 165.93 EUR with a low forecast of 140.21 EUR and a high forecast of 193.48 EUR.

Lowest
Price Target
140.21 EUR
8% Downside
Average
Price Target
165.93 EUR
8% Upside
Highest
Price Target
193.48 EUR
26% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for BDX 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
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one FBF stock?

The intrinsic value of one FBF stock under the Base Case scenario is 127.57 EUR.

Is FBF stock undervalued or overvalued?

Compared to the current market price of 153 EUR, Budimex SA is Overvalued by 17%.

Back to Top