Comp SA
WSE:CMP
Intrinsic Value
The intrinsic value of one CMP stock under the Base Case scenario is 252.61 PLN. Compared to the current market price of 236 PLN, Comp SA is Undervalued by 7%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Comp SA
Fundamental Analysis

Revenue & Expenses Breakdown
Comp SA
Balance Sheet Decomposition
Comp SA
Current Assets | 289.6m |
Cash & Short-Term Investments | 51.6m |
Receivables | 117.6m |
Other Current Assets | 120.5m |
Non-Current Assets | 513.6m |
Long-Term Investments | 2.5m |
PP&E | 59.4m |
Intangibles | 414.5m |
Other Non-Current Assets | 37.2m |
Free Cash Flow Analysis
Comp SA
PLN | |
Free Cash Flow | PLN |
Earnings Waterfall
Comp SA
Revenue
|
918.7m
PLN
|
Cost of Revenue
|
-623.7m
PLN
|
Gross Profit
|
294.9m
PLN
|
Operating Expenses
|
-220m
PLN
|
Operating Income
|
74.9m
PLN
|
Other Expenses
|
-33.4m
PLN
|
Net Income
|
41.5m
PLN
|
CMP Profitability Score
Profitability Due Diligence
Comp SA's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
Score
Comp SA's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
CMP Solvency Score
Solvency Due Diligence
Comp SA's solvency score is 57/100. The higher the solvency score, the more solvent the company is.
Score
Comp SA's solvency score is 57/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
CMP Price Targets Summary
Comp SA
Dividends
Current shareholder yield for CMP 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 CMP stock under the Base Case scenario is 252.61 PLN.
Compared to the current market price of 236 PLN, Comp SA is Undervalued by 7%.