Grupa HRC SA
WSE:HRC
Intrinsic Value
The intrinsic value of one HRC stock under the Base Case scenario is 0.196 PLN. Compared to the current market price of 0.815 PLN, Grupa HRC SA is Overvalued by 76%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Grupa HRC SA
Fundamental Analysis

Revenue & Expenses Breakdown
Grupa HRC SA
Balance Sheet Decomposition
Grupa HRC SA
Current Assets | 463.1k |
Cash & Short-Term Investments | 268.2k |
Receivables | 191.9k |
Other Current Assets | 3k |
Non-Current Assets | 929.7k |
Long-Term Investments | 927k |
Other Non-Current Assets | 2.7k |
Free Cash Flow Analysis
Grupa HRC SA
PLN | |
Free Cash Flow | PLN |
Earnings Waterfall
Grupa HRC SA
Revenue
|
733.6k
PLN
|
Cost of Revenue
|
-15.3k
PLN
|
Gross Profit
|
718.3k
PLN
|
Operating Expenses
|
-733.4k
PLN
|
Operating Income
|
-15.1k
PLN
|
Other Expenses
|
91k
PLN
|
Net Income
|
75.9k
PLN
|
HRC Profitability Score
Profitability Due Diligence
Grupa HRC SA's profitability score is 47/100. The higher the profitability score, the more profitable the company is.
Score
Grupa HRC SA's profitability score is 47/100. The higher the profitability score, the more profitable the company is.
HRC Solvency Score
Solvency Due Diligence
Grupa HRC SA's solvency score is 81/100. The higher the solvency score, the more solvent the company is.
Score
Grupa HRC SA's solvency score is 81/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
HRC Price Targets Summary
Grupa HRC SA
Dividends
Current shareholder yield for HRC 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 HRC stock under the Base Case scenario is 0.196 PLN.
Compared to the current market price of 0.815 PLN, Grupa HRC SA is Overvalued by 76%.