Spyrosoft SA
WSE:SPR
Intrinsic Value
The intrinsic value of one SPR stock under the Base Case scenario is 696.88 PLN. Compared to the current market price of 588 PLN, Spyrosoft SA is Undervalued by 16%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Spyrosoft SA
Fundamental Analysis

Revenue & Expenses Breakdown
Spyrosoft SA
Balance Sheet Decomposition
Spyrosoft SA
Current Assets | 193.6m |
Cash & Short-Term Investments | 56.6m |
Receivables | 131.5m |
Other Current Assets | 5.4m |
Non-Current Assets | 70.1m |
Long-Term Investments | 1.8m |
PP&E | 28.9m |
Intangibles | 35m |
Other Non-Current Assets | 4.4m |
Free Cash Flow Analysis
Spyrosoft SA
PLN | |
Free Cash Flow | PLN |
Earnings Waterfall
Spyrosoft SA
Revenue
|
501.2m
PLN
|
Cost of Revenue
|
-341.1m
PLN
|
Gross Profit
|
160.1m
PLN
|
Operating Expenses
|
-110m
PLN
|
Operating Income
|
50.1m
PLN
|
Other Expenses
|
-10.2m
PLN
|
Net Income
|
39.9m
PLN
|
SPR Profitability Score
Profitability Due Diligence
Spyrosoft SA's profitability score is 68/100. The higher the profitability score, the more profitable the company is.
Score
Spyrosoft SA's profitability score is 68/100. The higher the profitability score, the more profitable the company is.
SPR Solvency Score
Solvency Due Diligence
Spyrosoft SA's solvency score is 88/100. The higher the solvency score, the more solvent the company is.
Score
Spyrosoft SA's solvency score is 88/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
SPR Price Targets Summary
Spyrosoft SA
Dividends
Current shareholder yield for SPR 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 SPR stock under the Base Case scenario is 696.88 PLN.
Compared to the current market price of 588 PLN, Spyrosoft SA is Undervalued by 16%.