Logo Spółki Compagnie de Chemins de Fer Départementaux Société Anonyme: Wartość Wewnętrzna vs. Aktualna cena

Do wyliczenia wartości wewnętrznej spółek stosujemy 4 metody:


Aktualna cena: 870.0
Wartość godziwa DCF: -
Monte Carlo (mediana scenariuszy): -
Wycena zdyskontowanych dywidend: -
Wycena porównawcza (wskaźnikowa): 957.3

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 8.9 18.4 1.4
Compagnie de Chemins de Fer Départementaux Société Anonyme 5.0 44.4 1.2
Mediana / Compagnie de Chemins de Fer Départementaux Société Anonyme 1.8 0.4 1.1



Pozostałe spółki z branży Railroads
Nazwa firmy Symbol Kapitalizacja (mln $) EV/EBITDA P/E P/B Giełda
CRRC Corporation Limited 1766.HK 28,552 11.7 10.0 0.8 HKSE
Hiroshima Electric Railway Co.,Ltd. 9033.T 134 -0.9 14.2 0.5 Tokyo
CSX Corporation CSX 67,720 11.9 21.9 5.5 NASDAQ Global Select
The Greenbrier Companies, Inc. GBX 1,415 -0.3 6.2 0.9 New York Stock Exchange
Titagarh Rail Systems Limited TITAGARH.BO 1,248 22.2 39.7 4.4 Bombay Stock Exchange
Guangshen Railway Company Limited 0525.HK 2,718 14.3 13.2 0.5 HKSE
BVZ Holding AG BVZN.SW 252 -1.9 9.2 0.9 Swiss Exchange
MRS Logística S.A. MRSA3B.SA 1,611 0.8 6.8 1.2 São Paulo
Bangkok Expressway and Metro Public Company Limited BEM.BK 2,542 -0.8 20.9 2.2 Thailand
Canggang Railway Limited 2169.HK 675 37.7 83.8 6.1 HKSE
Alstom SA ALO.PA 10,360 7.0 63.7 0.9 Paris
Getlink SE GET.PA 10,304 6.3 28.8 3.7 Paris
Talgo, S.A. TLGO.MC 412 -7.7 -3.3 2.1 Madrid Stock Exchange
FirstGroup plc FGP.L 1,693 0.1 10.5 1.9 London Stock Exchange
Transport International Holdings Limited 0062.HK 612 1.5 24.7 0.3 HKSE
West Japan Railway Company 9021.T 10,680 0.8 14.2 1.4 Tokyo
Westinghouse Air Brake Technologies Corporation WAB 32,603 14.0 28.0 3.0 New York Stock Exchange
Canadian Pacific Railway Limited CP.TO 68,155 9.0 22.7 2.1 Toronto Stock Exchange
Indian Railway Catering & Tourism Corporation Limited IRCTC.BO 6,633 32.4 44.1 15.8 Bombay Stock Exchange
Kobe Electric Railway Co., Ltd. 9046.T 135 -7.2 17.4 0.8 Tokyo
Kwoon Chung Bus Holdings Limited 0306.HK 147 -0.5 9.0 0.6 HKSE
Engenco Limited EGN.AX 63 6.2 19.9 0.9 Australian Securities Exchange
SBF AG CY1K.DE 90 104.6 -38.5 2.4 Frankfurt Stock Exchange
CRCC High-Tech Equipment Corporation Limited 1786.HK 187 13.6 10.7 0.2 HKSE
SBS Transit Ltd S61.SI 795 12.9 30.3 1.4 Stock Exchange of Singapore
Kyushu Railway Company 9142.T 4,170 2.7 14.4 1.4 Tokyo
NRC Group ASA NRC.OL 121 -0.8 -1.3 0.7 Oslo Stock Exchange
Jupiter Wagons Limited JWL.BO 1,525 23.8 34.8 4.8 Bombay Stock Exchange
Chengdu Tangyuan Electric Co.,Ltd. 300789.SZ 637 58.3 62.9 4.4 Shenzhen
Indian Railway Catering & Tourism Corporation Limited IRCTC.NS 6,630 32.4 44.1 15.8 National Stock Exchange of India
Hainan Haiqi Transportation Group Co.,Ltd. 603069.SS 895 -75.8 -61.2 8.4 Shanghai
China Railway Signal & Communication Corporation Limited 688009.SS 7,237 12.2 16.5 1.2 Shanghai
Norfolk Southern Corporation NFS.DE 64,609 8.9 24.7 4.5 Frankfurt Stock Exchange
East Japan Railway Company 9020.T 26,954 -0.2 18.0 1.4 Tokyo
Keisei Electric Railway Co., Ltd. 9009.T 4,197 5.1 9.1 1.3 Tokyo
Guangshen Railway Company Limited 601333.SS 2,689 8.3 21.0 0.7 Shanghai
Union Pacific Corporation UNP 131,258 7.8 18.9 8.1 New York Stock Exchange
Yashima & Co.,Ltd. 7677.T 53 -27.9 -16.0 0.9 Tokyo
Tianjin Keyvia Electric Co.,Ltd 300407.SZ 509 43.9 37.7 1.5 Shenzhen
Perak Transit Berhad 0186.KL 189 2.3 10.5 1.0 Kuala Lumpur
GMéxico Transportes, S.A.B. de C.V. GMXT.MX 7,660 3.9 16.1 2.3 Mexico
Taiwan Taxi Co.,Ltd. 2640.TWO 255 8.9 14.3 4.3 Taipei Exchange
Nanjing Public Utilities Development Co., Ltd. 000421.SZ 526 6.4 51.7 1.4 Shenzhen
Nippon Signal Co., Ltd. 6741.T 510 5.0 8.9 0.7 Tokyo
Trinity Industries, Inc. TRN 2,230 -5.1 23.2 2.2 New York Stock Exchange
Aurizon Holdings Limited AZJ.AX 3,705 0.3 14.8 1.4 Australian Securities Exchange
Sanyo Electric Railway Co.,Ltd. 9052.T 311 1.4 15.0 0.8 Tokyo
Shanghai Shentong Metro Co.,Ltd. 600834.SS 580 46.7 83.8 2.3 Shanghai
CRRC Corporation Limited 601766.SS 28,466 11.1 13.9 1.2 Shanghai
Hyundai Rotem Company 064350.KS 14,146 25.1 38.6 9.0 KSE
Taiwan High Speed Rail Corporation 2633.TW 5,236 -2.4 25.0 2.1 Taiwan
FreightCar America, Inc. RAIL 166 -0.8 -26.5 -3.3 NASDAQ Global Select
Grupo Traxión, S.A.B. de C.V. TRAXIONA.MX 457 -0.7 12.2 0.6 Mexico
Stadler Rail AG SRAIL.SW 2,685 11.5 56.3 2.9 Swiss Exchange
Titagarh Rail Systems Limited TITAGARH.NS 1,248 22.2 39.7 4.4 National Stock Exchange of India
PT Blue Bird Tbk BIRD.JK 287 3.6 7.3 0.8 Jakarta Stock Exchange
BTS Group Holdings Public Company Limited BTS-R.BK 1,678 -8.5 25.7 0.9 Thailand
Container Corporation of India Limited CONCOR.BO 4,633 22.2 25.1 2.6 Bombay Stock Exchange
Central Japan Railway Company 9022.T 25,420 -0.7 8.4 0.8 Tokyo
Kelsian Group Limited CY4.F 674 0.6 17.8 1.1 Frankfurt Stock Exchange
Bangkok Expressway and Metro Public Company Limited BEM-R.BK 2,542 -0.8 20.9 2.2 Thailand
Delixi Xinjiang Transportation Co.,Ltd. 603032.SS 586 -32.4 -30.9 3.9 Shanghai
Kelsian Group Limited KLS.AX 671 0.5 21.1 1.1 Australian Securities Exchange
MTR Corporation Limited 0066.HK 21,822 4.5 10.8 0.9 HKSE
Saudi Public Transport Company 4040.SR 445 1.7 52.2 1.9 Saudi
Nurminen Logistics Oyj NLG1V.HE 100 3.5 9.7 2.5 Helsinki
Rumo S.A. RAIL3.SA 5,446 1.7 -20.7 2.0 São Paulo
Sichuan Fulin Transportation Group Co., Ltd. 002357.SZ 451 16.2 24.2 2.0 Shenzhen
Vossloh AG VOS.DE 2,002 12.9 26.8 2.4 Frankfurt Stock Exchange
Container Corporation of India Limited CONCOR.NS 4,631 22.2 25.1 2.6 National Stock Exchange of India
Alstom SA AOMD.DE 11,753 8.3 74.5 1.1 Frankfurt Stock Exchange
Norfolk Southern Corporation NSC 63,133 7.2 18.9 4.3 New York Stock Exchange
Jupiter Wagons Limited JWL.NS 1,525 23.8 34.8 4.8 National Stock Exchange of India
Compagnie du Cambodge CBDG.PA 7,003 242.7 1.2 0.0 Paris
Hefei Gocom Information Technology Co.,Ltd. 688367.SS 244 65.5 65.1 3.0 Shanghai
HeNan Splendor Science & Technology Co., Ltd. 002296.SZ 632 15.3 16.0 1.9 Shenzhen
China Railway Tielong Container Logistics Co., Ltd 600125.SS 1,051 13.8 21.0 1.0 Shanghai
Qingdao Victall Railway Co., Ltd. 605001.SS 425 11.6 38.3 1.2 Shanghai
Zhuzhou CRRC Times Electric Co., Ltd. 3898.HK 6,544 12.6 12.5 1.1 HKSE
Keifuku Electric Railroad Co.,Ltd. 9049.T 95 2.2 8.0 1.1 Tokyo
Niigata Kotsu Co., Ltd. 9017.T 55 -4.8 7.4 0.4 Tokyo
Daqin Railway Co., Ltd. 601006.SS 18,068 12.9 14.8 0.8 Shanghai
China Railway Signal & Communication Corporation Limited 3969.HK 7,503 30.1 22.3 0.7 HKSE
Nanjing Kangni Mechanical & Electrical Co.,Ltd 603111.SS 780 14.7 15.8 1.4 Shanghai
ComfortDelGro Corporation Limited C52.SI 2,604 4.0 15.8 1.3 Stock Exchange of Singapore
BTS Group Holdings Public Company Limited BTS.BK 1,688 -8.5 25.7 0.9 Thailand
Jungfraubahn Holding AG JFN.SW 1,438 8.3 15.2 1.6 Swiss Exchange
Construcciones y Auxiliar de Ferrocarriles, S.A. CAF.MC 2,125 5.1 14.5 2.0 Madrid Stock Exchange
SBF AG CY1K.F 90 104.6 -38.5 2.4 Frankfurt Stock Exchange
FNM S.p.A. FNM.MI 214 -1.0 2.9 0.4 Milan
China Railway High-speed Electrification Equipment Corporation Limited 688285.SS 473 50.2 68.5 2.1 Shanghai
Union Pacific Corporation UNP.DE 134,823 8.1 19.5 8.3 Frankfurt Stock Exchange
Vontron Technology Co., Ltd. 000920.SZ 730 24.6 25.6 2.8 Shenzhen
Nankai Electric Railway Co., Ltd. 9044.T 1,968 -1.5 13.1 0.9 Tokyo
L.B. Foster Company FSTR 247 8.6 6.5 1.4 NASDAQ Global Select
Nanjing Railway New Technology Co.,Ltd. 301016.SZ 547 48.8 59.7 3.8 Shenzhen
China Railway Special Cargo Logistics Co., Ltd. 001213.SZ 2,612 23.8 33.0 1.0 Shenzhen
Canadian National Railway Company CNI 58,204 6.8 17.7 3.8 New York Stock Exchange
Jinxi Axle Company Limited 600495.SS 969 165.1 126.6 2.1 Shanghai
KTK Group Co., Ltd. 603680.SS 1,466 16.7 24.8 1.9 Shanghai
Ningxia Western Venture Industrial Co.,Ltd. 000557.SZ 1,125 32.1 33.8 1.3 Shenzhen
Mobico Group Plc MCG.L 280 3.9 -0.3 1.1 London Stock Exchange
Canadian National Railway Company CNR.TO 58,241 6.8 17.7 3.8 Toronto Stock Exchange
Kanagawa Chuo Kotsu Co., Ltd. 9081.T 312 -1.1 9.0 0.8 Tokyo
Japan Oil Transportation Co., Ltd. 9074.T 75 1.4 8.7 0.4 Tokyo
Beijing-Shanghai High-Speed Railway Co.,Ltd. 601816.SS 37,057 9.6 20.7 1.3 Shanghai
Odakyu Electric Railway Co., Ltd. 9007.T 4,022 0.2 11.4 1.2 Tokyo
Railcare Group AB (publ) RAIL.ST 66 1.1 21.2 2.2 Stockholm Stock Exchange
Guangxi Wuzhou Communications Co., Ltd. 600368.SS 959 6.2 10.1 1.0 Shanghai
Jiangsu Bide Science and Technology Co., Ltd. 605298.SS 587 65.2 89.1 4.2 Shanghai
Tobu Railway Co., Ltd. 9001.T 3,481 -1.7 9.9 0.9 Tokyo
Jiangxi Changyun Co., Ltd. 600561.SS 279 6.2 260.5 2.3 Shanghai
Canadian Pacific Railway Limited CP 68,105 11.6 22.7 2.0 New York Stock Exchange
Nishi-Nippon Railroad Co., Ltd. 9031.T 1,110 -2.9 8.1 0.7 Tokyo
Yeal Electric Co.,Ltd 300923.SZ 290 44.0 47.4 1.8 Shenzhen
Zhejiang Tiantai Xianghe Industrial Co.,Ltd. 603500.SS 511 31.9 41.0 3.8 Shanghai
Beijing Tieke Shougang Rail Way-Tech Co., Ltd. 688569.SS 669 22.6 27.7 1.7 Shanghai
China Railway Materials Company Limited 000927.SZ 2,309 25.5 34.8 1.7 Shenzhen
MRS Logística S.A. MRSA6B.SA 1,611 0.8 6.8 1.2 São Paulo
Zhejiang Tiantie Industry Co., Ltd. 300587.SZ 1,421 -754.1 1,247.7 3.4 Shenzhen
Beijing Tianyishangjia New Material Corp., Ltd. 688033.SS 522 -2.3 -2.6 1.1 Shanghai