Logo Spółki BankInv BIX DK Akt Ansvarl Udvi: Wartość Wewnętrzna vs. Aktualna cena

Do wyliczenia wartości wewnętrznej spółek stosujemy 4 metody:

Finanse
Rachunek zysków i strat
Bilans
Przepływy pieniężne
Prognozy
Statystyki
Dywidendy
Rekomendacje
Modele wyceny
Wskaźniki
Analiza techniczna

Aktualna cena: 109.4
Wartość godziwa DCF: -
Monte Carlo (mediana scenariuszy): -
Wycena zdyskontowanych dywidend: -
Wycena porównawcza (wskaźnikowa): -

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

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 - - -
BankInv BIX DK Akt Ansvarl Udvi - - -
Mediana / BankInv BIX DK Akt Ansvarl Udvi - - -


Pozostałe spółki z branży
Nazwa firmy Symbol Kapitalizacja (mln $) EV/EBITDA P/E P/B Giełda
Optimax Holdings Berhad 0222.KL 74 7.1 23.1 4.5 Kuala Lumpur
Advanced Nano Products Co., Ltd. 121600.KQ 488 46.2 -303.4 2.8 KOSDAQ
Apex Healthcare Berhad 7090.KL 428 16.2 24.5 2.2 Kuala Lumpur
QES Group Berhad 0196.KL 76 10.6 20.4 1.8 Kuala Lumpur
Pharmaniaga Berhad 7081.KL 273 0.6 1.9 -1.8 Kuala Lumpur
TOP MATERIAL Co., Ltd 360070.KQ 135 -20.5 -14.1 1.4 KOSDAQ
LOT VACUUM Co., Ltd. 083310.KQ 128 8.7 -25.0 0.7 KOSDAQ
Chunbo Co., Ltd. 278280.KQ 315 2.4 -156.6 1.2 KOSDAQ
SRG Housing Finance Limited SRGHFL.NS 57 -1.1 18.1 2.2 National Stock Exchange of India
Mezzion Pharma Co.,Ltd. 140410.KQ 800 -86.6 -50.0 24.8 KOSDAQ
Lincoln National Corporation LNC-PD 5,132 7.2 6.5 0.8 New York Stock Exchange
SOLiD, Inc. 050890.KQ 279 5.9 12.9 1.2 KOSDAQ
Fine Semitech Corp. 036810.KQ 293 4.8 47.0 1.6 KOSDAQ
Toyota Motor Corp TOM.HM 257,693 1.0 8.9 1.1 Hamburg Stock Exchange
Gaush Meditech Ltd 2407.HK 141 3.5 10.8 0.6 HKSE
Seoul Auction Co. Ltd. 063170.KQ 95 -10.0 -10.9 1.3 KOSDAQ
EVe Mobility Acquisition Corp WT EVE-WT 163 62.0 147.9 1.6 New York Stock Exchange
LEPU ScienTech Medical Technology (Shanghai) Co., Ltd. 2291.HK 1,215 34.1 35.5 4.4 HKSE
Kolon TissueGene, Inc. 950160.KQ 2,122 -86.1 -82.5 16.1 KOSDAQ
Macrogen, Inc. 038290.KQ 121 3.8 -22.3 1.1 KOSDAQ
Motrex Co., Ltd 118990.KQ 163 -1.1 20.8 0.9 KOSDAQ
Dongkuk Structures & Construction Company Limited 100130.KQ 98 -8.8 -4.2 0.7 KOSDAQ
Woori Technology, Inc. 032820.KQ 409 49.9 41.4 5.7 KOSDAQ
Midsona AB MSONBS.XD 132 4.5 66.6 0.4 CBOE Europe
Dongwoon Anatech Co., Ltd. 094170.KQ 254 12.6 7.2 1.0 KOSDAQ
X-Trade Brokers Dom Maklerski S PLXTRDM00011.SG 2,230 1,403.8 35.5 5.1 Stuttgart Stock Exchange
Himalaya Shipping Ltd HSHPO.XD 340 -4.0 28.0 2.2 Cboe Europe
Clínica Las Condes S.A. LAS-CONDES.SN 198 0.0 -1.9 1.2 Santiago
Doms Industries Limited DOMS.BO 1,731 40.5 72.8 15.1 Bombay Stock Exchange
People & Technology Inc. 137400.KQ 686 4.8 8.9 1.5 KOSDAQ
Toyota Motor Corp TOM.BE 257,724 1.0 8.9 1.1 Berlin Stock Exchange
Yujin Robot Co., Ltd. 056080.KQ 265 -219.4 -80.6 11.0 KOSDAQ
Pacific Gas and Electric Company PCG-PE 4,679 -2.7 13.6 1.1 American Stock Exchange
Sunho Biologics, Inc. 2898.HK 140 -11.0 -12.2 1.9 Hong Kong Stock Exchange
Dexter Studios Co.,Ltd. 206560.KQ 101 11.7 -11.4 3.2 KOSDAQ
VT Co., Ltd. 018290.KQ 1,000 10.3 12.5 5.1 KOSDAQ
Hugel, Inc. 145020.KQ 2,387 16.5 23.8 4.1 KOSDAQ
Neuromeka Co., Ltd. 348340.KQ 163 -36.0 -10.2 10.1 KOSDAQ
Manulife Financial Corp MFC-PM.TO 29,421 6.8 0.1 0.0 Toronto Stock Exchange
Kolon Life Science Inc. 102940.KQ 257 -26.6 -4.5 2.4 KOSDAQ
Modetour Network Inc. 080160.KQ 152 4.2 21.0 2.9 KOSDAQ
Ashika Credit Capital Ltd. ASHIKA.BO 166 -111.3 -99.0 3.3 Bombay Stock Exchange
Sony Group Corporation SONYN.MX 172,356 9.3 22.3 3.1 Mexico
Axfood AB AXFOS.XD 6,865 17.6 57.8 10.8 CBOE Europe
Pacific Gas and Electric Company PCG-PG 4,436 -2.7 13.6 1.1 American Stock Exchange
KG Eco Technology Services Co., Ltd. 151860.KQ 180 -1.8 3.8 0.2 KOSDAQ
Healwell AI Inc. AIDX.TO 289 -13.6 -8.6 2.6 Toronto Stock Exchange
Hyulim ROBOT Co.,Ltd. 090710.KQ 189 9.0 -130.0 2.0 KOSDAQ
System1, Inc. WT SST-WT 58 -82.5 -0.8 0.9 New York Stock Exchange
Great-West Lifeco Inc GWO-PM.TO 35,595 9.9 13.2 1.7 Toronto Stock Exchange
iA, Inc. 038880.KQ 57 -1.8 -3.1 0.8 KOSDAQ
Eco&Dream Co., Ltd. 101360.KQ 285 24.2 27.5 1.8 KOSDAQ
Toyota Motor Corp TOM.MU 257,693 1.0 8.9 1.1 Munich Stock Exchange
The Toronto-Dominion Bank NCUM 5Y PFD SR18 TD-PFJ.TO 33,897 1,015.1 2.6 0.4 Toronto Stock Exchange
KANGWON ENERGY Co., Ltd. 114190.KQ 242 29.4 133.4 8.2 KOSDAQ
Hancom Inc. 030520.KQ 423 8.4 38.8 1.7 KOSDAQ
Novonesis (Novozymes) B NSISBC.XD 17,056 43.2 231.0 1.3 CBOE Europe
Investor AB INVEAS.XD 94,767 16.0 21.0 1.1 CBOE Europe
Danieli & C Officine Meccaniche DANM.XD 3,565 12.9 12.7 1.2 CBOE Europe
Hexagon AB HEXABS.XD 30,339 26.8 8.7 2.5 Cboe Europe
Everest Consolidator Acquisition Corporation WT MNTN-WT 81 -44.2 -111.3 25.7 New York Stock Exchange
Ellington Financial Inc. EFC-PC 2,512 -30.9 17.0 1.4 New York Stock Exchange
Shinsung Delta Tech Co.,Ltd. 065350.KQ 1,161 22.9 -1,311.7 7.8 KOSDAQ
Integrated Wellness Acquisition Corp WEL-WT 85 -40.9 -54.4 -4.1 New York Stock Exchange
Lake Materials Co., Ltd. 281740.KQ 584 18.3 53.3 6.3 KOSDAQ
Rashi Peripherals Limited RPTECH.NS 214 2.6 8.8 1.1 National Stock Exchange of India
Embassy Office Parks REIT EMBASSY-RR.NS 4,189 13.1 79.3 1.6 National Stock Exchange of India
STI Co., Ltd. 039440.KQ 186 5.6 10.1 1.0 KOSDAQ
JEIO Co., Ltd. 418550.KQ 194 -23.4 -18.8 1.6 KOSDAQ
Wemade Max Co., Ltd. 101730.KQ 428 18.3 -20.0 0.5 KOSDAQ
Hana Technology Co., Ltd. 299030.KQ 145 -22.2 -13.5 2.1 KOSDAQ
SungEel HiTech Co., Ltd. 365340.KQ 351 -2.0 -4.2 2.4 KOSDAQ
Pacific Gas and Electric Company PCG-PB 5,125 -2.7 13.6 1.1 American Stock Exchange
LabGenomics Co., Ltd. 084650.KQ 123 -46.3 -8.5 0.8 KOSDAQ
Intellian Technologies, Inc. 189300.KQ 336 5.8 -40.1 2.0 KOSDAQ
SIMMTECH Co., Ltd. 222800.KQ 528 3.3 -14.6 1.8 KOSDAQ
JLK, Inc. 322510.KQ 100 -17.9 -8.7 2.3 KOSDAQ
CHEMTRONICS.CO.,Ltd. 089010.KQ 234 1.1 17.2 1.6 KOSDAQ
HK inno.N Corporation 195940.KQ 912 2.8 21.8 1.1 KOSDAQ
Synopex Inc. 025320.KQ 413 14.5 22.3 3.3 KOSDAQ
GC Cell Corporation 144510.KQ 202 -4.1 -3.5 0.7 KOSDAQ
Al Moasher for Programming and Information Dissemination EGS745W1C011.CA 349 -33,275.3 24.8 3.9 Egyptian Exchange
The Baldwin Insurance Group, Inc. BWIN 2,378 14.2 -128.0 3.6 NASDAQ Global Market
GigaVis Co., Ltd. 420770.KQ 214 43.4 111.5 1.6 KOSDAQ
Lunit Inc. 328130.KQ 783 -12.5 -9.8 8.1 KOSDAQ
DE&T Co., Ltd. 079810.KQ 99 9.9 9.7 0.8 KOSDAQ
Dear U Co., Ltd. 376300.KQ 894 33.9 177.2 6.5 KOSDAQ
Veren Inc. VRN 3,677 1.1 18.7 0.8 New York Stock Exchange
FREYR Battery, Inc. WT FREY-WT 242 1.4 -0.5 1.3 New York Stock Exchange
Raya Holding For Financial Inve EGS690C1C010.CA 13,350 313.0 988.8 219.6 Egyptian Exchange
09WOMEN Co., Ltd. 366030.KQ 68 9.9 12.8 1.2 KOSDAQ
YSB Inc. 9885.HK 922 -170.1 210.1 2.7 HKSE
Aeva Technologies, Inc. Redeema AEVA-WT 228 -6.2 -2.7 -6.8 New York Stock Exchange
Caregen Co., Ltd. 214370.KQ 1,704 55.9 79.1 11.7 KOSDAQ
GemVax&KAEL Co.,Ltd 082270.KQ 1,384 -41.3 -32.2 47.2 KOSDAQ
Yatharth Hospital & Trauma Care Services Limited YATHARTH.NS 779 28.3 47.9 4.2 National Stock Exchange of India
Veren Inc. VRN.TO 4,034 1.3 20.6 0.8 Toronto Stock Exchange
Corporación Actinver, S. A. B. de C. V. ACTINVRB.MX 541 0.0 5.7 1.0 Mexico
India Shelter Finance Corporation Limited INDIASHLTR.NS 1,148 11.4 24.3 3.7 National Stock Exchange of India
Dakota Gold Corp. WT DC-WT 226 -17.5 -13.7 3.1 New York Stock Exchange
CLASSYS Inc. 214150.KQ 2,515 22.2 34.7 9.9 KOSDAQ
T-Robotics.Co.,Ltd. 117730.KQ 134 53.0 -62.0 5.6 KOSDAQ
Medi Assist Health Ser L MEDIASSIST.NS 447 20.3 41.4 7.2 National Stock Exchange of India
Brookfield India RET BIRET-RR.NS 2,187 0.0 103.6 1.7 National Stock Exchange of India
Dingdang Health Technology Group Ltd. 9886.HK 153 -13.4 -3.0 0.7 HKSE
Geolit Energy Co.,Ltd. 270520.KQ 167 -19.9 -20.9 2.2 KOSDAQ
STCube, Inc. 052020.KQ 347 -53.0 -17.6 4.2 KOSDAQ
Bio Plus Co., Ltd 099430.KQ 253 8.7 23.5 2.5 KOSDAQ
NanoTIM Co. Ltd. 417010.KQ 77 52.6 -23.1 2.3 KOSDAQ
CFECAPITAL, S. De R.L. De C.V. FCFE18.MX 3,334 0.0 120.6 12.4 Mexico
ADTechnology Co.,Ltd. 200710.KQ 200 299.3 -16.6 2.1 KOSDAQ
Voronoi, Inc. 310210.KQ 1,398 -78.1 -49.9 40.4 KOSDAQ
WON TECH Co.,Ltd. 336570.KQ 645 16.3 22.4 6.0 KOSDAQ
PetroNor E&P ASA PNOR.OL 149 2.7 6.2 0.9 Oslo Stock Exchange
Vaxcell-Bio Therapeutics Co., Ltd. 323990.KQ 150 -32.2 -21.2 2.8 KOSDAQ
Vuno Inc. 338220.KQ 190 -37.3 -29.7 11.2 KOSDAQ
POSCO M-TECH Co., Ltd. 009520.KQ 405 82.7 -321.3 5.1 KOSDAQ
Jenscare Scientific Co., Ltd. 9877.HK 442 -18,386.5 -17,282.4 3.3 HKSE
Pacific Gas and Electric Company PCG-PD 4,631 -2.7 13.6 1.1 American Stock Exchange
DRTECH Corporation 214680.KQ 111 11.4 -3.3 0.9 KOSDAQ
Cheryong Electric Co.,Ltd. 033100.KQ 397 7.6 9.3 2.7 KOSDAQ
SES AI Corporation SES-WT 322 -4.1 -3.8 1.5 New York Stock Exchange
Devsisters corporation 194480.KQ 391 4.7 18.9 3.3 KOSDAQ
The Toronto-Dominion Bank 5 YR RST PFD 1 TD-PFA.TO 33,114 -24.1 19.9 0.4 Toronto Stock Exchange
Access Bio, Inc. 950130.KQ 131 24.3 -22.9 0.3 KOSDAQ
Affiliated Managers Group, Inc. MGRE 6,394 4.3 14.6 2.0 New York Stock Exchange
ToolGen Incorporated 199800.KQ 179 13.2 27.5 4.3 KOSDAQ
OppFi Inc. WT OPFI-WT 807 2.1 -7.9 1.2 New York Stock Exchange
GPT Healthcare Limited GPTHEALTH.NS 145 13.7 26.5 5.1 National Stock Exchange of India
Shurgard Self Storage Ltd SHURB.XD 3,806 13.0 13.1 0.9 CBOE Europe
Tradeweb Markets Inc. US8926721064.SG 27,177 7,581.3 116.1 4.9 Stuttgart Stock Exchange
Pacific Gas and Electric Company PFD 1ST 4.36% PCG-PI 4,098 -2.7 13.6 1.1 American Stock Exchange
Fawry For Banking Technology An EGS745L1C014.CA 46,738 1,014.9 1,189.2 424.2 Egyptian Exchange
W.R. Berkley Corporation 5.10% WRB-PF 27,212 11.2 16.1 3.1 New York Stock Exchange
AbClon Inc. 174900.KQ 126 -21.3 -11.4 5.7 KOSDAQ
W.R. Berkley Corporation 4.25% WRB-PG 27,542 11.2 16.1 3.1 New York Stock Exchange
ROBOTIS Co., Ltd. 108490.KQ 715 710.6 1,941.1 13.0 KOSDAQ
Hana Materials Inc. 166090.KQ 332 4.1 14.6 1.3 KOSDAQ
Jupiter Life Line Hospitals Limited JLHL.NS 1,059 27.3 48.2 6.8 National Stock Exchange of India
Nat Games Co.,Ltd. 225570.KQ 662 19.0 48.2 3.1 KOSDAQ
Nasdaq US Large Cap Investment BETSBS.XD 2,336 11.0 3.9 2.5 Cboe Europe
Better Home & Finance Holding Company BETR 295 2.7 -1.4 -2.8 New York Stock Exchange
Pacific Gas and Electric Company PCG-PA 5,851 -2.7 13.6 1.1 American Stock Exchange
Bakkt Holdings, Inc. BKKT-WT 141 -2.6 -2.1 1.7 New York Stock Exchange
Power Corporation of Canada POW-PC.TO 11,821 0.0 5.9 0.7 Toronto Stock Exchange
Grindr Inc. WT GRND-WT 4,388 -452.3 -55.8 16.5 New York Stock Exchange
BARK, Inc. BARK-WT 144 -7.2 -4.9 1.5 New York Stock Exchange
Investeringsforeningen Bankinvest Globale Aktier Baeredygtig Udvikling Akk.A BAIGAAUAA.CO 643 nan nan nan Copenhagen
IC Enterra Yenilenebilir Enerji A.S. ENTRA.IS 588 4.1 109.6 0.9 Istanbul Stock Exchange
Strategi Invest Aktier WEISTA.CO 56 nan nan nan NASDAQ Copenhagen
Afdeling MW Compounders Akkumulerende IAIMCA.CO 56 nan nan nan Copenhagen
BankInvest Lange Danske Obligationer Akk. KL BAILDKOAA.CO 465 nan nan nan Copenhagen
Indegene Limited INDGN.BO 1,557 21.7 31.3 5.2 BSE
CVC Holdings Ltd CVC.AS 21,851 28.2 83.9 19.2 Amsterdam
Sparinvest INDEX Global Aktier Min. Risiko Akk. KL SPVIGAMRAKL.CO 235 nan nan nan NASDAQ Copenhagen
KOTON MAGAZACILIK KOTON.IS 356 1.9 7.8 3.5 Istanbul Stock Exchange
ISU Specialty Chemical Co., Ltd. 457190.KS 1,041 43.6 265.5 11.3 Korea Exchange
National Energy Services Reunited Corp NESRW 709 2.2 10.9 0.9 NASDAQ Capital Market
Sparinvest Mix Rente SPIMRA.CO 73 nan nan nan Copenhagen
Global Lights Acquisition Corp Rights GLACR 97 -207.1 10.4 0.3 NASDAQ
Atlanticus Holdings Corporation 9.25% Senior Notes due 2029 ATLCZ 936 -3.7 8.2 1.7 Nasdaq
Jiangxi Rimag Group Co., Ltd. 2522.HK 925 67.1 1,629.7 4.3 Hong Kong Stock Exchange
BankInvest BIX DK Akt Ansvarlig BAIBDKAAUA.CO 141 nan nan nan Copenhagen
Canadian Banc Corp BK-PA.TO 359 5.5 2.1 1.0 Toronto Stock Exchange
Pacific Gas and Electric Company PFD 1ST 5% PCG-PC 4,695 -2.7 13.6 1.1 American Stock Exchange
MMI Globale Aktier Akk. – Harding Loevner MMIGAA.CO 583 nan nan nan Copenhagen
Jyske Invest Højt Ratede Virksomhedsobligationer Udb KL JYIHRV.CO 448 nan nan nan Copenhagen
Sydinvest Mellemlange Obligationer SYIMOADKK.CO 1,177 nan nan nan Copenhagen
MidCap Financial Investment Corporation 8.00% Notes due 2028 MFICL 1,681 12.1 12.4 0.9 Nasdaq
Enbridge Inc. CUM RED PFD 19 ENB-PFK.TO 29,457 2.3 21.7 2.2 Toronto Stock Exchange
BankInv BIX DK Akt Ansvarl Udvi BAIBDKAAUAKKA.CO 75 nan nan nan NASDAQ Copenhagen
Financial 15 Split Corp FTN-PA.TO 454 0.0 2.0 1.0 Toronto Stock Exchange
Maj Invest Grønne Obligationer MAJGRO.CO 101 nan nan nan NASDAQ Copenhagen
Entero Healthcare Solutions Limited ENTERO.NS 609 23.3 52.0 3.1 National Stock Exchange of India
Vaziva Société anonyme ALVAZ.PA 149 0.0 0.0 0.0 Euronext Paris
Redwire Corporation WT RDW-WT 1,002 -7.0 -4.4 0.9 New York Stock Exchange
BankInvest Globale Obligationer Ansvarlig Udvikling A BAIGOAUA.CO 91 nan nan nan NASDAQ Copenhagen
TransAlta Corp TA-PH.TO 5,458 4.3 -65.3 4.8 Toronto Stock Exchange
Perfect Corp. PERF-WT 120 53.4 32.7 1.3 New York Stock Exchange
Bankinvest - Optima Rente KL BIVORA.CO 276 nan nan nan NASDAQ Copenhagen
Manulife Financial Corp MFC-PB.TO 28,224 6.6 6.5 0.8 Toronto Stock Exchange
Lån & Spar Invest - Globale Aktier Basis LSIGAB.CO 93 nan nan nan Copenhagen
Selected Investments Equities SIIEQT.CO 81 nan nan nan Copenhagen
SWK Holdings Corporation 9.00% Senior Notes due 2027 SWKHL 180 5.5 10.3 0.7 NASDAQ
Danske Invest Mix DKIMA.CO 373 nan nan nan NASDAQ Copenhagen
Nykredit Invest Kreditobligationer KL NYIKRO.CO 183 nan nan nan NASDAQ Copenhagen
IRSA Inversiones y Representaciones Sociedad Anónima IRS-WT 121 -1.2 1.2 0.1 New York Stock Exchange