Logo Spółki Sunny Friend Environmental Technology Co., Ltd.


Wartość Wewnętrzna vs. Aktualna cena
Do wyliczenia wartości wewnętrznej spółek stosujemy 4 metody:


Aktualna cena: 80.5
Wartość godziwa DCF: -
Monte Carlo (mediana scenariuszy): -
Wycena zdyskontowanych dywidend: -
Wycena porównawcza (wskaźnikowa): 81.5

Kliknij poniżej aby rozwinąć i zobaczyć szczegóły


Brak wyceny


Kalkulacja wyceny (mln)
Wartość firmy (EV) -
Dług netto -
Gotówka -
Udziały mniejszościowe -
Ilość akcji -
Wartość godziwa firmy -
Wartość godziwa akcji -
Kalkulacja WACC - koszt kapitału
Stopa wolna od ryzyka -
Premia rynkowa -
Beta -
Udział kapitału własnego -
Udział długu -
Koszt kapitału własnego -
Koszt długu -

WACC -

Brak modelowania Monte Carlo

Brak danych DDM

Metoda mnożnikowa – opiera się na porównaniu mnożników firm z branży, w której działa wyceniana spółka (np. EV/EBITDA, P/E, P/BV). Metoda ta bardzo dobrze odzwierciedla bieżący stan rynku, wymaga mniejszej liczby założeń oraz jest prostsza w zastosowaniu. Do jej wad można zaliczyć dużą podatność wyceny na zmienność cen porównywanych spółek, subiektywny dobór porównywalnych firm oraz uproszczenie obrazu spółki prowadzące do pominięcia bardzo istotnych parametrów (np. przewaga konkurencyjna, tempo wzrostu, poziom rentowności, strukturę zadłużenia).
EV/EBITDA TTM P/E TTM P/B TTM
Mediana dla branży 9.9 18.2 1.8
Sunny Friend Environmental Technology Co., Ltd. 8.1 18.3 2.3
Mediana / Sunny Friend Environmental Technology Co., Ltd. 1.2 1.0 0.8

Pozostałe spółki z branży Waste Management
Nazwa firmy Symbol Kapitalizacja (mln $) EV/EBITDA P/E P/B Giełda
Scandinavian Enviro Systems AB (publ) SES.ST 99 -10.4 -9.6 1.8 Stockholm Stock Exchange
Studsvik AB (publ) SVIK.ST 257 44.5 121.1 6.6 Stockholm Stock Exchange
Clean Harbors, Inc. CLH 12,728 11.0 32.8 4.6 New York Stock Exchange
VA Tech Wabag Limited WABAG.NS 950 16.6 26.6 3.7 National Stock Exchange of India
GFL Environmental Inc. GFL.TO 15,540 14.9 -13.0 3.0 Toronto Stock Exchange
Anaergia Inc. ANRG.TO 288 -14.9 -10.4 -5.5 Toronto Stock Exchange
GEM Co., Ltd. 002340.SZ 5,411 17.1 34.6 1.9 Shenzhen
Daiki Axis Co., Ltd. 4245.T 61 8.9 35.8 1.0 Tokyo
Taiwan Environment Scientific Co., Ltd. 8476.TW 93 18.6 25.7 1.6 Taiwan
Daiseki Co.,Ltd. 9793.T 1,035 8.0 18.2 2.0 Tokyo
Veolia Environnement S.A. VVD.DE 24,939 7.6 21.6 2.3 Frankfurt Stock Exchange
Beijing Enterprises Environment Group Limited 0154.HK 110 5.6 2.8 0.2 HKSE
Beijing GeoEnviron Engineering & Technology, Inc. 603588.SS 1,551 14.5 19.3 1.2 Shanghai
Sunny Friend Environmental Technology Co., Ltd. 8341.TW 335 8.0 18.1 2.2 Taiwan
National Environmental Recycling Company 9540.SR 210 12.5 14.7 2.9 Saudi
Sanix Incorporated 4651.T 62 4.7 9.0 1.0 Tokyo
Dynagreen Environmental Protection Group Co., Ltd. 1330.HK 1,447 11.4 16.1 1.3 HKSE
Envipro Holdings Inc. 5698.T 104 6.2 15.3 1.0 Tokyo
Waste Connections, Inc. WCN 44,669 24.9 72.4 5.6 New York Stock Exchange
Beijing Originwater Technology Co., Ltd. 300070.SZ 2,143 30.3 691.9 0.6 Shenzhen
CSD Water Service Co., Ltd. 603903.SS 564 -74.2 -46.3 3.5 Shanghai
Suido Kiko Kaisha, Ltd. 6403.T 83 2.9 621.8 1.4 Tokyo
Kimou Environmental Holding Limited 6805.HK 363 0.0 20.7 2.6 HKSE
Republic Services, Inc. RSG 67,738 14.6 32.1 5.7 New York Stock Exchange
Shanghai Environment Group Co., Ltd 601200.SS 1,550 13.8 18.4 1.0 Shanghai
Korea Environment Technology Co., LTD. 029960.KQ 295 10.0 16.5 2.3 KOSDAQ
Shanghai Taihe Water Environmental Technology Development Co.,Ltd. 605081.SS 169 -3.1 -3.1 1.3 Shanghai
Cleanaway Waste Management Limited CWY.AX 3,933 12.0 38.5 2.0 Australian Securities Exchange
Qingdao Huicheng Environmental Technology Group Co., Ltd. 300779.SZ 3,701 122.2 1,938.9 19.3 Shenzhen
Secure Energy Services Inc. SES.TO 2,798 11.3 20.6 5.0 Toronto Stock Exchange
Tianjin Capital Environmental Protection Group Company Limited 1065.HK 1,250 9.0 11.4 1.0 HKSE
Taliworks Corporation Berhad 8524.KL 253 9.8 16.7 1.6 Kuala Lumpur
Chin Hsin Environ Engineering Co., Ltd. 6951.TW 107 8.3 13.3 3.3 Taiwan
Baguio Green Group Limited 1397.HK 71 2.1 6.3 1.2 HKSE
Casella Waste Systems, Inc. CWST 5,922 18.2 400.8 0.0 NASDAQ Global Select
TUS ENVIRONMENTAL SCIENCE AND TECHNOLOGY DEVELOPMENT Co., LTD. 000826.SZ 478 -54.5 -0.8 80.6 Shenzhen
Befesa S.A. BFSA.DE 1,296 7.8 24.5 1.3 Frankfurt Stock Exchange
Tomra Systems ASA TOM.OL 4,004 14.2 31.7 6.2 Oslo Stock Exchange
Renewi plc RWI.AS 962 6.2 -23.1 2.6 Amsterdam
Asahi Holdings, Inc. 5857.T 1,490 21.5 15.6 1.6 Tokyo
Anhui Zhonghuan Environmental Protection Technology Co.,Ltd 300692.SZ 495 40.8 55.8 1.5 Shenzhen
Perma-Fix Environmental Services, Inc. PESI 259 -24.2 -12.1 4.5 NASDAQ Capital Market
Waste Management, Inc. WM 86,230 16.0 34.2 9.2 New York Stock Exchange
Antony Waste Handling Cell Limited AWHCL.BO 140 6.5 14.9 1.9 Bombay Stock Exchange
Cleanaway Company Limited 8422.TW 851 14.2 17.3 3.9 Taiwan
Forest Water Environmental Engineering Co., Ltd. 8473.TW 209 10.7 23.4 1.0 Taiwan
Fomento de Construcciones y Contratas, S.A. FCC.MC 6,302 6.8 22.2 1.9 Madrid Stock Exchange
ECOVE Environment Corp. 6803.TWO 691 11.0 17.0 3.4 Taipei Exchange
Renewi plc RWI.L 928 6.2 -23.1 2.6 London Stock Exchange
Séché Environnement SA SCHP.PA 660 6.6 13.0 1.6 Paris
Veolia Environnement S.A. VIE.PA 25,296 7.6 21.6 2.3 Paris
Lassila & Tikanoja Oyj LAT1V.HE 448 6.1 108.7 1.9 Helsinki
Waste Connections, Inc. WCN.TO 44,702 24.9 72.4 5.6 Toronto Stock Exchange
China Conch Environment Protection Holdings Limited 0587.HK 134 13.5 -13.2 0.3 HKSE
Lassila & Tikanoja Oyj 0F29.L 446 6.1 108.7 1.9 London Stock Exchange
Séché Environnement SA 0OG6.L 632 6.6 13.0 1.6 London Stock Exchange
GFL Environmental Inc. GFL 15,504 14.9 -13.0 3.0 New York Stock Exchange
Campine NV CAMB.BR 349 4.7 6.5 2.6 Brussels
Derichebourg SA DBG.PA 1,344 5.9 11.0 1.1 Paris
Daiseki Eco. Solution Co., Ltd. 1712.T 199 9.9 22.8 1.7 Tokyo
INSUN Environmental New Technology Co., Ltd. 060150.KQ 127 5.7 -6.5 0.6 KOSDAQ
Tianjin Capital Environmental Protection Group Company Limited 600874.SS 1,337 9.0 11.4 1.0 Shanghai
ABO-Group Environment NV ABO.BR 73 6.8 39.3 2.4 Brussels
Wangneng Environment Co., Ltd. 002034.SZ 991 8.4 12.0 1.0 Shenzhen
Net-a-Go Technology Company Limited 1483.HK 105 -67.5 43.9 4.9 HKSE
Montrose Environmental Group, Inc. MEG 932 14.0 -43.4 2.0 New York Stock Exchange
Antony Waste Handling Cell Limited AWHCL.NS 136 6.5 14.9 1.9 National Stock Exchange of India
Ambipar Participações e Empreendimentos S.A. AMBP3.SA 95 4.6 -1.7 0.5 São Paulo
Wuxi Xuelang Environmental Technology Co., Ltd. 300385.SZ 303 -6.5 -4.6 26.0 Shenzhen
Canvest Environmental Protection Group Company Limited 1381.HK 1,523 9.4 13.7 1.2 HKSE
Enviri Corporation NVRI 1,464 19.8 -9.3 3.9 New York Stock Exchange
Orizon Valorização de Resíduos S.A. ORVR3.SA 1,104 14.0 204.0 4.3 São Paulo
Guangxi Bossco Environmental Protection Technology Co.,Ltd. 300422.SZ 373 -9.3 -2.6 2.4 Shenzhen
Qiaoyin City Management Co.,Ltd. 002973.SZ 783 35.9 28.1 2.3 Shenzhen
Mo-BRUK S.A. MBR.WA 305 9.7 16.7 4.9 Warsaw Stock Exchange
Aurea SA AURE.PA 67 4.8 -33.4 0.8 Paris
Norva24 Group AB (Publ) NORVA.ST 696 14.6 45.3 3.1 Stockholm Stock Exchange
China Everbright Environment Group Limited 0257.HK 3,867 10.6 9.7 0.5 HKSE
Realord Group Holdings Limited 1196.HK 2,138 -366.1 -19.6 7.0 HKSE
Kaname Kogyo Co.,Ltd. 6566.T 151 7.0 15.6 1.2 Tokyo
Republic Services, Inc. 0KW1.L 67,504 14.6 32.1 5.7 London Stock Exchange
Datang Environment Industry Group Co., Ltd. 1272.HK 461 4.8 7.8 0.4 HKSE
Capital Environment Holdings Limited 3989.HK 127 10.8 3.6 0.1 HKSE
Dongjiang Environmental Company Limited 002672.SZ 785 -16.6 -5.6 1.8 Shenzhen
Techzone Technology Materials Co., Ltd. 6947.TWO 232 59.7 216.6 3.5 Taipei Exchange
Dongjiang Environmental Company Limited 0895.HK 719 -16.6 -5.6 1.8 HKSE
TRE Holdings Corporation 9247.T 487 3.4 5.0 1.0 Tokyo
Groupe Pizzorno Environnement GPE.PA 293 5.6 16.4 2.2 Paris
Cambi ASA CAMBI.OL 271 13.2 16.7 5.0 Oslo Stock Exchange
VA Tech Wabag Limited WABAG.BO 940 16.6 26.6 3.7 Bombay Stock Exchange
China Resources and Environment Co.,Ltd. 600217.SS 1,022 -23.0 -14.0 2.4 Shanghai
Daiei Kankyo Co., Ltd. 9336.T 2,404 14.1 27.1 4.0 Tokyo
Tongxing Environmental Protection Technology Co.,Ltd 003027.SZ 372 24.9 40.7 1.7 Shenzhen
Waste Management, Inc. UWS.DE 86,739 16.0 34.2 9.2 Frankfurt Stock Exchange
Beijing Enterprises Urban Resources Group Limited 3718.HK 190 2.7 -20.0 0.4 HKSE
EIT Environmental Development Group Co.,Ltd 300815.SZ 1,301 10.3 18.0 2.2 Shenzhen
Sanwayuka Industry Corporation 4125.T 58 5.8 15.7 0.7 Tokyo
Taiwan Steel Union Co., Ltd 6581.TW 386 10.2 15.8 2.9 Taiwan
Eco Recycling Limited ECORECO.BO 98 28.6 39.2 10.0 Bombay Stock Exchange
Enrestec Inc. 7507.TWO 130 125.5 -97.0 5.0 Taipei Exchange
Europlasma S.A. ALEUP.PA 1,267 -287.3 -0.5 -0.8 Paris
Orzel Bialy S.A. OBL.WA 163 4.0 6.2 0.9 Warsaw Stock Exchange
Revivegen Co., Ltd. 7578.TWO 55 49.5 135.1 1.2 Taipei Exchange
Zhejiang Zone-King Environmental Sci&Tech Co., Ltd. 688701.SS 204 -17.4 -15.5 9.8 Shanghai
China Tianying Inc. 000035.SZ 2,071 20.1 101.7 1.3 Shenzhen
Fuluhashi EPO Corporation 9221.T 88 8.6 14.7 2.4 Tokyo
Jiin Yeeh Ding Enterprises Corp. 8390.TWO 250 12.9 17.6 2.6 Taipei Exchange
Guangdong Liantai Environmental Protection Co.,Ltd. 603797.SS 394 19.9 22.1 0.9 Shanghai
NJS Co., Ltd. 2325.T 316 6.2 19.5 1.7 Tokyo
Beijing ZEHO Waterfront Ecological Environment Treatment Co., Ltd. 605069.SS 296 -22.1 -10.8 2.4 Shanghai
Promotora Ambiental, S.A.B. de C.V. PASAB.MX 277 4.2 11.5 1.6 Mexican Stock Exchange
Midac Holdings Co., Ltd. 6564.T 328 9.7 17.9 3.2 Tokyo
Waste Management, Inc. 0LTG.L 86,411 16.0 34.2 9.2 London Stock Exchange
Dynagreen Environmental Protection Group Co., Ltd. 601330.SS 1,381 11.4 16.1 1.3 Shanghai
Chongqing Sanfeng Environment Group Corp., Ltd. 601827.SS 1,975 8.1 11.8 1.2 Shanghai
Zhejiang Weiming Environment Protection Co., Ltd. 603568.SS 5,279 11.4 13.9 2.7 Shanghai
Agilyx ASA AGLX.OL 261 -29.3 -10.6 1.9 Oslo Stock Exchange
GRANDTOP YONGXING GROUP CO LTD 601033.SS 1,976 17.9 16.1 1.3 Shanghai
Wave Cyber (Shanghai) Co., Ltd. 688718.SS 355 69.3 70.1 3.2 Shanghai
Shandong Intco Recycling Resources Co., Ltd. 688087.SS 823 22.3 18.7 2.1 Shanghai