Voxel SA
WSE:VOX
Intrinsic Value
The intrinsic value of one VOX stock under the Base Case scenario is 107.15 PLN. Compared to the current market price of 160 PLN, Voxel SA is Overvalued by 33%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Voxel SA
Fundamental Analysis

Revenue & Expenses Breakdown
Voxel SA
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 |
Free Cash Flow Analysis
Voxel SA
PLN | |
Free Cash Flow | PLN |
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
|
VOX Profitability Score
Profitability Due Diligence
Voxel SA's profitability score is 60/100. The higher the profitability score, the more profitable the company is.
Score
Voxel SA's profitability score is 60/100. 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.
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
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.
Dividends
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?
The intrinsic value of one VOX stock under the Base Case scenario is 107.15 PLN.
Compared to the current market price of 160 PLN, Voxel SA is Overvalued by 33%.