LSI Software SA
WSE:LSI
Intrinsic Value
The intrinsic value of one LSI stock under the Base Case scenario is 20.47 PLN. Compared to the current market price of 21.6 PLN, LSI Software SA is Overvalued by 5%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
LSI Software SA
Fundamental Analysis

Revenue & Expenses Breakdown
LSI Software SA
Balance Sheet Decomposition
LSI Software SA
Current Assets | 28.5m |
Cash & Short-Term Investments | 8.2m |
Receivables | 11.7m |
Other Current Assets | 8.6m |
Non-Current Assets | 45m |
Long-Term Investments | 1.6m |
PP&E | 15.9m |
Intangibles | 25.1m |
Other Non-Current Assets | 2.4m |
Free Cash Flow Analysis
LSI Software SA
PLN | |
Free Cash Flow | PLN |
Earnings Waterfall
LSI Software SA
Revenue
|
73m
PLN
|
Cost of Revenue
|
-49m
PLN
|
Gross Profit
|
24m
PLN
|
Operating Expenses
|
-17.2m
PLN
|
Operating Income
|
6.7m
PLN
|
Other Expenses
|
839k
PLN
|
Net Income
|
7.6m
PLN
|
LSI Profitability Score
Profitability Due Diligence
LSI Software SA's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
Score
LSI Software SA's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
LSI Solvency Score
Solvency Due Diligence
LSI Software SA's solvency score is 92/100. The higher the solvency score, the more solvent the company is.
Score
LSI Software SA's solvency score is 92/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
LSI Price Targets Summary
LSI Software SA
Dividends
Current shareholder yield for LSI 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 LSI stock under the Base Case scenario is 20.47 PLN.
Compared to the current market price of 21.6 PLN, LSI Software SA is Overvalued by 5%.