Dino Polska SA
WSE:DNP
Intrinsic Value
The intrinsic value of one DNP stock under the Base Case scenario is 426.62 PLN. Compared to the current market price of 534.8 PLN, Dino Polska SA is Overvalued by 20%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Dino Polska SA
Fundamental Analysis

Revenue & Expenses Breakdown
Dino Polska SA
Balance Sheet Decomposition
Dino Polska SA
Current Assets | 4.4B |
Cash & Short-Term Investments | 893.1m |
Receivables | 376.7m |
Other Current Assets | 3.2B |
Non-Current Assets | 8.6B |
PP&E | 8.4B |
Intangibles | 170m |
Other Non-Current Assets | 74.1m |
Free Cash Flow Analysis
Dino Polska SA
PLN | |
Free Cash Flow | PLN |
Earnings Waterfall
Dino Polska SA
Revenue
|
29.3B
PLN
|
Cost of Revenue
|
-22.5B
PLN
|
Gross Profit
|
6.8B
PLN
|
Operating Expenses
|
-4.9B
PLN
|
Operating Income
|
1.9B
PLN
|
Other Expenses
|
-413.7m
PLN
|
Net Income
|
1.5B
PLN
|
DNP Profitability Score
Profitability Due Diligence
Dino Polska SA's profitability score is 61/100. The higher the profitability score, the more profitable the company is.
Score
Dino Polska SA's profitability score is 61/100. The higher the profitability score, the more profitable the company is.
DNP Solvency Score
Solvency Due Diligence
Dino Polska SA's solvency score is 77/100. The higher the solvency score, the more solvent the company is.
Score
Dino Polska SA's solvency score is 77/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
DNP Price Targets Summary
Dino Polska SA
According to Wall Street analysts, the average 1-year price target for DNP is 480.88 PLN with a low forecast of 353.5 PLN and a high forecast of 596.4 PLN.
Dividends
Current shareholder yield for DNP 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 DNP stock under the Base Case scenario is 426.62 PLN.
Compared to the current market price of 534.8 PLN, Dino Polska SA is Overvalued by 20%.