Mo-Bruk SA
WSE:MBR
Intrinsic Value
The intrinsic value of one MBR stock under the Base Case scenario is 329.8 PLN. Compared to the current market price of 288 PLN, Mo-Bruk SA is Undervalued by 13%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Mo-Bruk SA
Fundamental Analysis

Revenue & Expenses Breakdown
Mo-Bruk SA
Balance Sheet Decomposition
Mo-Bruk SA
Current Assets | 120.1m |
Cash & Short-Term Investments | 58.8m |
Receivables | 57.4m |
Other Current Assets | 3.8m |
Non-Current Assets | 352.3m |
PP&E | 315.2m |
Intangibles | 36.8m |
Other Non-Current Assets | 332.6k |
Free Cash Flow Analysis
Mo-Bruk SA
PLN | |
Free Cash Flow | PLN |
Earnings Waterfall
Mo-Bruk SA
Revenue
|
283.9m
PLN
|
Cost of Revenue
|
-160m
PLN
|
Gross Profit
|
123.9m
PLN
|
Operating Expenses
|
-28.2m
PLN
|
Operating Income
|
95.8m
PLN
|
Other Expenses
|
-25.2m
PLN
|
Net Income
|
70.5m
PLN
|
MBR Profitability Score
Profitability Due Diligence
Mo-Bruk SA's profitability score is 75/100. The higher the profitability score, the more profitable the company is.
Score
Mo-Bruk SA's profitability score is 75/100. The higher the profitability score, the more profitable the company is.
MBR Solvency Score
Solvency Due Diligence
Mo-Bruk SA's solvency score is 75/100. The higher the solvency score, the more solvent the company is.
Score
Mo-Bruk SA's solvency score is 75/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
MBR Price Targets Summary
Mo-Bruk SA
According to Wall Street analysts, the average 1-year price target for MBR is 387.73 PLN with a low forecast of 353.33 PLN and a high forecast of 436.59 PLN.
Dividends
Current shareholder yield for MBR 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 MBR stock under the Base Case scenario is 329.8 PLN.
Compared to the current market price of 288 PLN, Mo-Bruk SA is Undervalued by 13%.