Intrinsic Value

The intrinsic value of one WWL stock under the Base Case scenario is 622.23 PLN. Compared to the current market price of 652 PLN, Wawel SA is Overvalued by 5%.

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

WWL Intrinsic Value
622.23 PLN
Overvaluation 5%
Intrinsic Value
Price
W
Worst Case
Base Case
Best Case

Valuation History
Wawel SA

What is Valuation History?
Compare WWL to

Fundamental Analysis

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

Balance Sheet Decomposition
Wawel SA

Current Assets 509.7m
Cash & Short-Term Investments 236.2m
Receivables 151.8m
Other Current Assets 121.8m
Non-Current Assets 343.6m
Long-Term Investments 15.9m
PP&E 314.3m
Intangibles 4m
Other Non-Current Assets 9.5m
Efficiency

Free Cash Flow Analysis
Wawel SA

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Wawel SA

Revenue
705.3m PLN
Cost of Revenue
-502m PLN
Gross Profit
203.4m PLN
Operating Expenses
-129.8m PLN
Operating Income
73.6m PLN
Other Expenses
-1.4m PLN
Net Income
72.2m PLN
Fundamental Scores

WWL Profitability Score
Profitability Due Diligence

Wawel SA's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

ROIC is Increasing
Healthy Gross Margin
ROE is Increasing
Sustainable 3Y Average Gross Margin
51/100
Profitability
Score

Wawel SA's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

WWL Solvency Score
Solvency Due Diligence

Wawel SA's solvency score is 99/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Short-Term Solvency
Long-Term Solvency
99/100
Solvency
Score

Wawel SA's solvency score is 99/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

WWL Price Targets Summary
Wawel SA

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

According to Wall Street analysts, the average 1-year price target for WWL is 640.56 PLN with a low forecast of 634.28 PLN and a high forecast of 659.4 PLN.

Lowest
Price Target
634.28 PLN
3% Downside
Average
Price Target
640.56 PLN
2% Downside
Highest
Price Target
659.4 PLN
1% Upside
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 WWL 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 WWL stock?

The intrinsic value of one WWL stock under the Base Case scenario is 622.23 PLN.

Is WWL stock undervalued or overvalued?

Compared to the current market price of 652 PLN, Wawel SA is Overvalued by 5%.

Back to Top