E

Elektrocieplownia Bedzin SA
WSE:BDZ

Watchlist Manager
Elektrocieplownia Bedzin SA
WSE:BDZ
Watchlist
Price: 32.05 PLN 3.72% Market Closed
Market Cap: 101m PLN

Intrinsic Value

The intrinsic value of one BDZ stock under the Base Case scenario is 64.62 PLN. Compared to the current market price of 32.05 PLN, Elektrocieplownia Bedzin SA is Undervalued by 50%.

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

BDZ Intrinsic Value
64.62 PLN
Undervaluation 50%
Intrinsic Value
Price
E
Base Case Scenario

Valuation History
Elektrocieplownia Bedzin SA

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

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 BDZ valued this way?

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

Explain Valuation
Compare BDZ to

Fundamental Analysis

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

Balance Sheet Decomposition
Elektrocieplownia Bedzin SA

Current Assets 8.6m
Cash & Short-Term Investments 3.5m
Receivables 4.6m
Other Current Assets 481k
Non-Current Assets 2.8m
Long-Term Investments 32k
PP&E 2.8m
Current Liabilities 6.7m
Accounts Payable 5m
Accrued Liabilities 2k
Other Current Liabilities 1.6m
Non-Current Liabilities 118k
Long-Term Debt 118k
Efficiency

Free Cash Flow Analysis
Elektrocieplownia Bedzin SA

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Elektrocieplownia Bedzin SA

Revenue
332.4m PLN
Cost of Revenue
-105.9m PLN
Gross Profit
226.5m PLN
Operating Expenses
-301.9m PLN
Operating Income
-75.3m PLN
Other Expenses
576.9m PLN
Net Income
501.6m PLN
Fundamental Scores

BDZ Profitability Score
Profitability Due Diligence

Elektrocieplownia Bedzin SA's profitability score is 39/100. The higher the profitability score, the more profitable the company is.

Exceptional 3Y Average ROE
ROIC is Increasing
Exceptional Net Margin
Exceptional Gross Margin
39/100
Profitability
Score

Elektrocieplownia Bedzin SA's profitability score is 39/100. The higher the profitability score, the more profitable the company is.

BDZ Solvency Score
Solvency Due Diligence

Elektrocieplownia Bedzin SA's solvency score is 64/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Negative Net Debt
Low D/E
Long-Term Solvency
64/100
Solvency
Score

Elektrocieplownia Bedzin SA's solvency score is 64/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

BDZ Price Targets Summary
Elektrocieplownia Bedzin SA

There are no price targets for BDZ.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
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 BDZ 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 BDZ stock?

The intrinsic value of one BDZ stock under the Base Case scenario is 64.62 PLN.

Is BDZ stock undervalued or overvalued?

Compared to the current market price of 32.05 PLN, Elektrocieplownia Bedzin SA is Undervalued by 50%.

Back to Top