V

Voxel SA
WSE:VOX

Watchlist Manager
Voxel SA
WSE:VOX
Watchlist
Price: 175 PLN 2.1% Market Closed
Market Cap: 1.8B PLN

Intrinsic Value

The intrinsic value of one VOX stock under the Base Case scenario is 108.46 PLN. Compared to the current market price of 175 PLN, Voxel SA is Overvalued by 38%.

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

VOX Intrinsic Value
108.46 PLN
Overvaluation 38%
Intrinsic Value
Price
V
Worst Case
Base Case
Best Case

Valuation History
Voxel SA

VOX is now more expensive than it has been at any time in the past 4 years. What does this mean?

What is Valuation History?
Compare VOX to

Fundamental Analysis

Company Overview
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about VOX?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Voxel SA
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
Voxel SA

Current Assets 192.7m
Cash & Short-Term Investments 35.1m
Receivables 122.1m
Other Current Assets 35.5m
Non-Current Assets 433.9m
Long-Term Investments 1.3m
PP&E 324.2m
Intangibles 103.4m
Other Non-Current Assets 5m
Efficiency

Free Cash Flow Analysis
Voxel SA

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Voxel SA

Revenue
557m PLN
Cost of Revenue
-396.3m PLN
Gross Profit
160.7m PLN
Operating Expenses
-26.7m PLN
Operating Income
133.9m PLN
Other Expenses
-32.5m PLN
Net Income
101.5m PLN
Fundamental Scores

VOX Profitability Score
Profitability Due Diligence

Voxel SA's profitability score is 63/100. The higher the profitability score, the more profitable the company is.

Exceptional 3Y Average ROE
Positive 3Y Average ROIC
Exceptional ROE
Positive ROIC
63/100
Profitability
Score

Voxel SA's profitability score is 63/100. The higher the profitability score, the more profitable the company is.

VOX Solvency Score
Solvency Due Diligence

Voxel SA's solvency score is 72/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Low D/E
High Interest Coverage
Long-Term Solvency
72/100
Solvency
Score

Voxel SA's solvency score is 72/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

VOX Price Targets Summary
Voxel SA

Wall Street analysts forecast VOX stock price to drop over the next 12 months.

According to Wall Street analysts, the average 1-year price target for VOX is 139.13 PLN with a low forecast of 137.76 PLN and a high forecast of 143.22 PLN.

Lowest
Price Target
137.76 PLN
21% Downside
Average
Price Target
139.13 PLN
20% Downside
Highest
Price Target
143.22 PLN
18% Downside
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 VOX 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 VOX stock?

The intrinsic value of one VOX stock under the Base Case scenario is 108.46 PLN.

Is VOX stock undervalued or overvalued?

Compared to the current market price of 175 PLN, Voxel SA is Overvalued by 38%.

Back to Top