Protektor SA
WSE:PRT
Intrinsic Value
The intrinsic value of one PRT stock under the Base Case scenario is 2.377 PLN. Compared to the current market price of 1.045 PLN, Protektor SA is Undervalued by 56%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Protektor SA
Loading...
Fundamental Analysis

Revenue & Expenses Breakdown
Protektor SA
Balance Sheet Decomposition
Protektor SA
Current Assets | 41m |
Cash & Short-Term Investments | 1.9m |
Receivables | 10.6m |
Other Current Assets | 28.5m |
Non-Current Assets | 23.3m |
PP&E | 14.1m |
Intangibles | 6.4m |
Other Non-Current Assets | 2.8m |
Free Cash Flow Analysis
Protektor SA
PLN | |
Free Cash Flow | PLN |
Earnings Waterfall
Protektor SA
Revenue
|
80.3m
PLN
|
Cost of Revenue
|
-59.9m
PLN
|
Gross Profit
|
20.4m
PLN
|
Operating Expenses
|
-29.8m
PLN
|
Operating Income
|
-9.4m
PLN
|
Other Expenses
|
-3.5m
PLN
|
Net Income
|
-12.9m
PLN
|
PRT Profitability Score
Profitability Due Diligence
Protektor SA's profitability score is 22/100. The higher the profitability score, the more profitable the company is.
Score
Protektor SA's profitability score is 22/100. The higher the profitability score, the more profitable the company is.
PRT Solvency Score
Solvency Due Diligence
Protektor SA's solvency score is 40/100. The higher the solvency score, the more solvent the company is.
Score
Protektor SA's solvency score is 40/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
PRT Price Targets Summary
Protektor SA
Dividends
Current shareholder yield for PRT 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 PRT stock under the Base Case scenario is 2.377 PLN.
Compared to the current market price of 1.045 PLN, Protektor SA is Undervalued by 56%.