
Warehouses de Pauw NV
XBRU:WDP

Intrinsic Value
The intrinsic value of one
WDP
stock under the Base Case scenario is
30.69
EUR.
Compared to the current market price of 20.82 EUR,
Warehouses de Pauw NV
is
Undervalued by 32%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Warehouses de Pauw NV
Fundamental Analysis


Revenue & Expenses Breakdown
Warehouses de Pauw NV
Balance Sheet Decomposition
Warehouses de Pauw NV
Current Assets | 96.3m |
Cash & Short-Term Investments | 11.6m |
Receivables | 84.7m |
Non-Current Assets | 8.4B |
Long-Term Investments | 8.2B |
PP&E | 173.9m |
Intangibles | 1.5m |
Other Non-Current Assets | 495k |
Free Cash Flow Analysis
Warehouses de Pauw NV
EUR | |
Free Cash Flow | EUR |
Earnings Waterfall
Warehouses de Pauw NV
Revenue
|
679.6m
EUR
|
Cost of Revenue
|
-96.2m
EUR
|
Gross Profit
|
583.4m
EUR
|
Operating Expenses
|
-27.6m
EUR
|
Operating Income
|
555.8m
EUR
|
Other Expenses
|
39.6m
EUR
|
Net Income
|
595.4m
EUR
|
WDP Profitability Score
Profitability Due Diligence
Warehouses de Pauw NV's profitability score is 64/100. The higher the profitability score, the more profitable the company is.

Score
Warehouses de Pauw NV's profitability score is 64/100. The higher the profitability score, the more profitable the company is.
WDP Solvency Score
Solvency Due Diligence
Warehouses de Pauw NV's solvency score is 37/100. The higher the solvency score, the more solvent the company is.

Score
Warehouses de Pauw NV's solvency score is 37/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
WDP Price Targets Summary
Warehouses de Pauw NV
According to Wall Street analysts, the average 1-year price target for
WDP
is 25.67 EUR
with a low forecast of 20.2 EUR and a high forecast of 33.6 EUR.
Dividends
Current shareholder yield for WDP 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
WDP
stock under the Base Case scenario is
30.69
EUR.
Compared to the current market price of 20.82 EUR,
Warehouses de Pauw NV
is
Undervalued by 32%.