Intrinsic Value

The intrinsic value of one OEX stock under the Base Case scenario is 103.49 PLN. Compared to the current market price of 53.6 PLN, OEX SA is Undervalued by 48%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

OEX Intrinsic Value
103.49 PLN
Undervaluation 48%
Intrinsic Value
Price
O
Worst Case
Base Case
Best Case

Valuation History
OEX SA

What is Valuation History?
Ask AI Assistant
What other research platforms think about OEX?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is OEX valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for OEX SA.

Explain Valuation
Compare OEX to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about OEX?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
OEX SA

Current Assets 272.7m
Cash & Short-Term Investments 104.5m
Receivables 139.1m
Other Current Assets 29m
Non-Current Assets 263.9m
Long-Term Investments 14.7m
PP&E 115.2m
Intangibles 118.6m
Other Non-Current Assets 15.5m
Current Liabilities 202.4m
Accounts Payable 78.9m
Accrued Liabilities 75.2m
Other Current Liabilities 48.2m
Non-Current Liabilities 126.2m
Long-Term Debt 103m
Other Non-Current Liabilities 23.2m
Efficiency

Free Cash Flow Analysis
OEX SA

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
OEX SA

Revenue
785.4m PLN
Cost of Revenue
-640.6m PLN
Gross Profit
144.9m PLN
Operating Expenses
-97.7m PLN
Operating Income
47.2m PLN
Other Expenses
-17m PLN
Net Income
30.2m PLN
Fundamental Scores

OEX Profitability Score
Profitability Due Diligence

OEX SA's profitability score is 52/100. The higher the profitability score, the more profitable the company is.

Exceptional 3Y Average ROE
ROIC is Increasing
Positive ROE
Positive 3Y Average ROIC
52/100
Profitability
Score

OEX SA's profitability score is 52/100. The higher the profitability score, the more profitable the company is.

OEX Solvency Score
Solvency Due Diligence

OEX SA's solvency score is 51/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Negative Net Debt
Short-Term Solvency
51/100
Solvency
Score

OEX SA's solvency score is 51/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

OEX Price Targets Summary
OEX SA

There are no price targets for OEX.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for OEX 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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one OEX stock?

The intrinsic value of one OEX stock under the Base Case scenario is 103.49 PLN.

Is OEX stock undervalued or overvalued?

Compared to the current market price of 53.6 PLN, OEX SA is Undervalued by 48%.

Back to Top