Comarch SA
WSE:CMR
Intrinsic Value
The intrinsic value of one CMR stock under the Base Case scenario is 236.18 PLN. Compared to the current market price of 331 PLN, Comarch SA is Overvalued by 29%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Comarch SA
Fundamental Analysis

Revenue & Expenses Breakdown
Comarch SA
Balance Sheet Decomposition
Comarch SA
Current Assets | 1.2B |
Cash & Short-Term Investments | 449.4m |
Receivables | 580.4m |
Other Current Assets | 189.8m |
Non-Current Assets | 894.4m |
Long-Term Investments | 40.6m |
PP&E | 702.2m |
Intangibles | 109.6m |
Other Non-Current Assets | 41.9m |
Free Cash Flow Analysis
Comarch SA
PLN | |
Free Cash Flow | PLN |
Earnings Waterfall
Comarch SA
Revenue
|
1.8B
PLN
|
Cost of Revenue
|
-1.4B
PLN
|
Gross Profit
|
438.9m
PLN
|
Operating Expenses
|
-358.6m
PLN
|
Operating Income
|
80.3m
PLN
|
Other Expenses
|
-16.5m
PLN
|
Net Income
|
63.9m
PLN
|
CMR Profitability Score
Profitability Due Diligence
Comarch SA's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
Score
Comarch SA's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
CMR Solvency Score
Solvency Due Diligence
Comarch SA's solvency score is 84/100. The higher the solvency score, the more solvent the company is.
Score
Comarch SA's solvency score is 84/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
CMR Price Targets Summary
Comarch SA
Dividends
Current shareholder yield for CMR 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 CMR stock under the Base Case scenario is 236.18 PLN.
Compared to the current market price of 331 PLN, Comarch SA is Overvalued by 29%.