Logo Spółki Wynnstay Group Plc: Wartość Wewnętrzna vs. Aktualna cena

Do wyliczenia wartości wewnętrznej spółek stosujemy 4 metody:


Aktualna cena: 365.1
Wartość godziwa DCF: -
Monte Carlo (mediana scenariuszy): -
Wycena zdyskontowanych dywidend: -
Wycena porównawcza (wskaźnikowa): 516.8

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 10.9 24.8 1.6
Wynnstay Group Plc 11.3 30.2 0.6
Mediana / Wynnstay Group Plc 1.0 0.8 2.5



Pozostałe spółki z branży Agricultural Inputs
Nazwa firmy Symbol Kapitalizacja (mln $) EV/EBITDA P/E P/B Giełda
Gübre Fabrikalari Türk Anonim Sirketi GUBRF.IS 2,233 14.4 35.2 4.4 Istanbul Stock Exchange
Sinon Corporation 1712.TW 601 8.9 17.2 2.1 Taiwan
Heranba Industries Limited HERANBA.BO 153 10.0 462.8 1.6 Bombay Stock Exchange
Kaveri Seed Company Limited KSCL.BO 649 16.9 20.0 3.8 Bombay Stock Exchange
Taiwan Fertilizer Co., Ltd. 1722.TW 1,719 22.5 26.3 0.9 Taiwan
The Scotts Miracle-Gro Company SMG 3,582 4.7 67.3 -20.9 New York Stock Exchange
Rashtriya Chemicals and Fertilizers Limited RCF.NS 916 7.4 33.1 1.7 National Stock Exchange of India
Sinofert Holdings Limited 0297.HK 1,311 8.2 8.8 0.9 HKSE
Hektas Ticaret T.A.S. HEKTS.IS 1,031 25.5 -14.3 2.9 Istanbul Stock Exchange
Shandong Sino-Agri United Biotechnology Co.,Ltd. 003042.SZ 339 -96.8 -24.0 1.7 Shenzhen
Fumakilla Limited 4998.T 129 2.7 12.9 0.7 Tokyo
ICL Group Ltd ICL 7,996 3.9 21.7 1.3 New York Stock Exchange
American Vanguard Corporation AVD 151 0.5 -1.2 0.6 New York Stock Exchange
Rama Phosphates Limited RAMAPHO.NS 58 5.9 18.0 1.4 National Stock Exchange of India
Heranba Industries Limited HERANBA.NS 152 10.0 462.8 1.6 National Stock Exchange of India
Jiangsu Changqing Agrochemical Co., Ltd. 002391.SZ 538 52.4 -35.1 0.9 Shenzhen
Jiangsu Huifeng Bio Agriculture Co., Ltd. 002496.SZ 340 -29.5 -13.1 1.8 Shenzhen
Coromandel International Limited COROMANDEL.BO 7,941 22.9 33.4 6.2 Bombay Stock Exchange
Madhya Bharat Agro Products Limited MBAPL.NS 423 18.6 49.8 9.2 National Stock Exchange of India
Astec LifeSciences Limited ASTEC.NS 206 -46.1 -12.5 6.8 National Stock Exchange of India
NACL Industries Limited NACLIND.NS 616 331.7 -92.2 12.6 National Stock Exchange of India
Liuzhou Chemical Industry Co., Ltd. 600423.SS 409 104.4 90.2 4.9 Shanghai
PT Saraswanti Anugerah Makmur, Tbk SAMF.JK 217 5.5 12.8 2.5 Jakarta Stock Exchange
Corteva, Inc. CTVA 48,719 13.7 34.9 1.9 New York Stock Exchange
Grupa Azoty S.A. ATT.WA 514 50.0 -1.8 0.4 Warsaw Stock Exchange
Rama Phosphates Limited RAMAPHO.BO 58 5.9 18.0 1.4 Bombay Stock Exchange
Intrepid Potash, Inc. IPI 377 13.0 -1.8 0.8 New York Stock Exchange
Hextar Global Berhad 5151.KL 829 21.3 57.7 14.5 Kuala Lumpur
Sichuan Meifeng Chemical Industry Co., Ltd. 000731.SZ 547 16.1 21.8 1.0 Shenzhen
Coromandel International Limited COROMANDEL.NS 7,933 22.9 33.4 6.2 National Stock Exchange of India
Nutrien Ltd. NTR 27,772 3.5 53.1 1.2 New York Stock Exchange
Beihai Gofar Chuanshan Biological Co., Ltd. 600538.SS 457 -48.7 -42.1 4.2 Shanghai
Shandong Hualu-Hengsheng Chemical Co., Ltd. 600426.SS 7,286 8.0 14.6 1.6 Shanghai
Bombay Super Hybrid Seeds Limited BSHSL.NS 155 33.9 49.0 12.9 National Stock Exchange of India
OAT Agrio Co., Ltd. 4979.T 160 3.1 10.3 1.5 Tokyo
Hextar Industries Berhad 0161.KL 238 12.6 39.7 2.9 Kuala Lumpur
Madras Fertilizers Limited MADRASFERT.BO 161 2.9 21.9 -43.6 Bombay Stock Exchange
PI Industries Limited PIIND.NS 6,402 23.8 33.7 5.5 National Stock Exchange of India
Sumitomo Chemical India Limited SUMICHEM.BO 3,345 38.9 58.0 10.1 Bombay Stock Exchange
Zuari Agro Chemicals Limited ZUARI.NS 170 1.6 5.8 0.8 National Stock Exchange of India
Meghmani Organics Limited MOL.BO 243 5.7 112.4 1.4 Bombay Stock Exchange
Kumiai Chemical Industry Co., Ltd. 4996.T 683 1.7 6.6 0.7 Tokyo
Meghmani Organics Limited MOL.NS 243 5.7 112.4 1.4 National Stock Exchange of India
All Cosmos Bio-Tech Holding Corporation 4148.TW 92 11.5 24.9 1.1 Taiwan
Yunnan Yuntianhua Co., Ltd. 600096.SS 6,375 4.9 9.2 2.0 Shanghai
Guizhou Salvage Pharmaceutical Co.,Ltd. 600227.SS 562 -101.3 -44.1 1.6 Shanghai
The Mosaic Company MOS 10,237 2.4 11.0 0.8 New York Stock Exchange
Tianjin TEDA Biomedical Engineering Company Limited 8189.HK 128 1,322.7 -200.2 37.3 HKSE
CH Biotech R&D Co., Ltd. 6534.TW 327 12.4 21.4 3.6 Taiwan
K+S Aktiengesellschaft SDF.DE 2,624 4.8 0.0 0.4 Frankfurt Stock Exchange
KG Chemical Corporation 001390.KS 236 -1.8 4.9 0.3 KSE
Southern Petrochemical Industries Corporation Limited SPIC.NS 197 3.3 11.1 1.4 National Stock Exchange of India
Hokko Chemical Industry Co., Ltd. 4992.T 279 6.7 10.2 0.9 Tokyo
Astec LifeSciences Limited ASTEC.BO 207 -46.1 -12.5 6.8 Bombay Stock Exchange
PI Industries Limited PIIND.BO 6,398 23.8 33.7 5.5 Bombay Stock Exchange
Zhejiang Xinan Chemical Industrial Group Co.,Ltd 600596.SS 1,648 40.8 -519.2 1.1 Shanghai
Dharmaj Crop Guard Limited DHARMAJ.NS 129 13.2 32.3 2.8 National Stock Exchange of India
SABIC Agri-Nutrients Company 2020.SR 15,123 11.1 14.8 2.8 Saudi
Asia-potash International Investment (Guangzhou)Co.,Ltd. 000893.SZ 3,905 17.8 22.9 2.4 Shenzhen
Hubei Forbon Technology Co.,Ltd. 300387.SZ 374 21.2 30.2 2.0 Shenzhen
Bhagiradha Chemicals & Industries Limited BHAGCHEM.BO 415 77.2 245.5 5.0 Bombay Stock Exchange
Sharda Cropchem Limited SHARDACROP.BO 987 11.0 20.6 3.5 Bombay Stock Exchange
CF Industries Holdings, Inc. CF 13,932 4.2 10.7 2.8 New York Stock Exchange
China BlueChemical Ltd. 3983.HK 1,297 5.1 8.7 0.5 HKSE
Public Joint-Stock Company PhosAgro PHOR.ME 11,364 3.4 8.1 4.3 Moscow Stock Exchange
Nufarm Limited NUF.AX 632 1.9 -62.9 0.7 Australian Securities Exchange
Rallis India Limited RALLIS.NS 844 20.0 42.9 3.9 National Stock Exchange of India
Wynnstay Group Plc WYN.L 113 11.3 30.2 0.6 London Stock Exchange
Gujarat State Fertilizers & Chemicals Limited GSFC.BO 924 8.8 13.7 0.7 Bombay Stock Exchange
Nutrien Ltd. NTR.TO 27,788 3.0 53.1 1.2 Toronto Stock Exchange
Três Tentos Agroindustrial S/A TTEN3.SA 1,311 4.6 8.9 1.7 São Paulo
Archer-Daniels-Midland Company 0JQQ.L 28,419 10.9 26.4 0.0 London Stock Exchange
Gujarat State Fertilizers & Chemicals Limited GSFC.NS 924 8.8 13.7 0.7 National Stock Exchange of India
UPL Limited UPL.NS 6,602 5.6 48.4 1.8 National Stock Exchange of India
Xinyangfeng Agricultural Technology Co., Ltd. 000902.SZ 2,432 8.9 11.9 1.6 Shenzhen
Sichuan Lutianhua Company Limited By Shares 000912.SZ 961 41.1 103.5 1.3 Shenzhen
Anhui Huilong Agricultural Means of Production Co.,Ltd. 002556.SZ 739 10.3 37.4 1.4 Shenzhen
Paradeep Phosphates Limited PARADEEP.BO 1,867 7.6 20.3 4.0 Bombay Stock Exchange
PT BISI International Tbk BISI.JK 163 18.8 27.6 0.8 Jakarta Stock Exchange
Modi Naturals Limited MODINATUR.BO 68 7.6 19.1 4.9 Bombay Stock Exchange
Hunan Haili Chemical Industry Co., Ltd. 600731.SS 615 12.0 14.7 1.4 Shanghai
Shenzhen Batian Ecotypic Engineering Co., Ltd. 002170.SZ 1,349 12.2 18.6 2.9 Shenzhen
Katakura & Co-op Agri Corporation 4031.T 61 -2.0 25.8 0.4 Tokyo
Madras Fertilizers Limited MADRASFERT.NS 161 2.9 21.9 -43.6 National Stock Exchange of India
Anhui Liuguo Chemical Co., Ltd. 600470.SS 407 12.1 -62.4 1.6 Shanghai
National Fertilizers Limited NFL.NS 515 3.2 24.6 1.7 National Stock Exchange of India
Dhanuka Agritech Limited DHANUKA.BO 833 16.0 23.7 5.1 Bombay Stock Exchange
ADAMA Ltd. 000553.SZ 2,068 2.2 -6.3 0.8 Shenzhen
Bagfas Bandirma Gubre Fabrikalari A.S. BAGFS.IS 130 -2.8 -4.6 1.0 Istanbul Stock Exchange
Mangalore Chemicals & Fertilizers Limited MANGCHEFER.BO 464 10.0 25.2 3.8 Bombay Stock Exchange
Aries Agro Limited ARIES.NS 58 6.8 15.0 1.8 National Stock Exchange of India
Guangdong Tianhe Agricultural Means of Production Co., Ltd. 002999.SZ 223 7.0 84.5 2.0 Shenzhen
Insecticides (India) Limited INSECTICID.BO 286 10.9 17.8 2.3 Bombay Stock Exchange
National Fertilizers Limited NFL.BO 514 3.2 24.6 1.7 Bombay Stock Exchange
Paradeep Phosphates Limited PARADEEP.NS 1,865 7.6 20.3 4.0 National Stock Exchange of India
Sharda Cropchem Limited SHARDACROP.NS 987 11.0 20.6 3.5 National Stock Exchange of India
Chambal Fertilisers and Chemicals Limited CHAMBLFERT.BO 2,420 7.8 12.1 2.4 Bombay Stock Exchange
Hailir Pesticides and Chemicals Group Co.,Ltd. 603639.SS 692 15.2 25.3 1.4 Shanghai
Grand Industrial Holding Co., Ltd. 000626.SZ 487 -60.9 -12.4 1.5 Shenzhen
Shivalik Rasayan Limited SHIVALIK.NS 93 15.6 47.3 1.5 National Stock Exchange of India
BEST AGROLIFE LIMITED BESTAGRO.BO 102 2.5 12.8 1.2 Bombay Stock Exchange
Yara International ASA YAR.OL 9,495 2.7 13.6 1.2 Oslo Stock Exchange
Rashtriya Chemicals and Fertilizers Limited RCF.BO 916 7.4 33.1 1.7 Bombay Stock Exchange
Bioceres Crop Solutions Corp. BIOX 182 -1.5 -22.5 0.6 NASDAQ Global Select
The Fertilisers And Chemicals Travancore Limited FACT.BO 7,129 180.9 1,516.5 45.6 Bombay Stock Exchange
Chobi Company Limited 001550.KS 52 3.1 70.6 1.3 KSE
Stanley Agriculture Group Co.,Ltd. 002588.SZ 1,513 10.2 12.5 1.5 Shenzhen
Zangge Mining Company Limited 000408.SZ 10,918 25.1 25.6 5.0 Shenzhen
Kingenta Ecological Engineering Group Co., Ltd. 002470.SZ 750 2.3 132.5 2.7 Shenzhen
Biotalys NV BTLS.BR 215 -35.1 -24.2 5.7 Brussels
China XLX Fertiliser Ltd. 1866.HK 1,189 -1.1 5.8 0.9 HKSE
Kunming Chuan Jin Nuo Chemical Co., Ltd. 300505.SZ 855 18.8 26.7 2.3 Shenzhen
FMC Corporation FMC 4,677 1.2 47.2 1.1 New York Stock Exchange
India Pesticides Limited IPL.NS 272 17.9 28.5 2.6 National Stock Exchange of India
Nihon Nohyaku Co., Ltd. 4997.T 525 7.0 14.6 1.0 Tokyo
DONGBANG AGRO Corporation 007590.KS 56 5.5 8.0 0.4 KSE
E.I.D.- Parry (India) Limited EIDPARRY.BO 2,362 6.4 23.5 2.6 Bombay Stock Exchange
Khaitan Chemicals and Fertilizers Limited KHAICHEM.BO 117 11.6 26.4 4.7 Bombay Stock Exchange
Amoéba S.A. ALMIB.PA 55 -18.9 -13.5 -4.5 Paris
Jiangsu Huachang Chemical Co., Ltd. 002274.SZ 895 13.1 21.0 1.1 Shenzhen
Zhejiang XinNong Chemical Co.,Ltd. 002942.SZ 405 35.3 43.4 2.5 Shenzhen
Khaitan Chemicals and Fertilizers Limited KHAICHEM.NS 119 11.6 26.4 4.7 National Stock Exchange of India
Anhui Guangxin Agrochemical Co., Ltd. 603599.SS 1,520 12.7 15.7 1.1 Shanghai
The Fertilisers And Chemicals Travancore Limited FACT.NS 7,130 180.9 1,516.5 45.6 National Stock Exchange of India
Zhejiang Hugeleaf Co.,Ltd. 600226.SS 1,110 38.1 51.9 2.9 Shanghai
Cangzhou Dahua Co., Ltd. 600230.SS 743 34.6 345.3 1.3 Shanghai
Bhagiradha Chemicals & Industries Limited BHAGCHEM.NS 415 77.2 245.5 5.0 National Stock Exchange of India
Guangxi Hechi Chemical Co., Ltd 000953.SZ 391 26.4 34.8 19.4 Shenzhen
Anhui Sierte Fertilizer industry LTD. ,company 002538.SZ 632 14.4 16.6 0.9 Shenzhen
Fanli Digital Technology Co.,Ltd 600228.SS 267 -83.5 -71.6 4.4 Shanghai
Hubei Yihua Chemical Industry Co., Ltd. 000422.SZ 1,942 2.8 26.9 2.0 Shenzhen
Bayer CropScience Limited BAYERCROP.NS 2,903 33.5 44.7 8.9 National Stock Exchange of India
Insecticides (India) Limited INSECTICID.NS 286 10.9 17.8 2.3 National Stock Exchange of India
Jiangsu Yangnong Chemical Co., Ltd. 600486.SS 3,622 16.4 21.9 2.4 Shanghai
Sumitomo Chemical India Limited SUMICHEM.NS 3,347 38.9 58.0 10.1 National Stock Exchange of India
Piccadily Agro Industries Limited PICCADIL.BO 670 29.4 57.2 8.6 Bombay Stock Exchange
Zhejiang Qianjiang Biochemical Co., Ltd 600796.SS 712 12.8 27.6 1.4 Shanghai
Kyung Nong Corporation 002100.KS 127 1.1 11.3 0.6 KSE
Sharat Industries Limited SHINDL.BO 54 12.7 66.8 4.9 Bombay Stock Exchange
NACL Industries Limited NACLIND.BO 611 331.7 -92.2 12.6 Bombay Stock Exchange
Southern Petrochemical Industries Corporation Limited SPIC.BO 197 3.3 11.1 1.4 Bombay Stock Exchange
Krishana Phoschem Limited KRISHANA.NS 377 13.8 33.4 8.8 National Stock Exchange of India
Nova Agritech Limited NOVAAGRI.NS 50 10.0 14.7 2.1 National Stock Exchange of India
Rallis India Limited RALLIS.BO 845 20.0 42.9 3.9 Bombay Stock Exchange
KSE Limited KSE.BO 87 6.0 8.3 2.6 Bombay Stock Exchange
Bharat Rasayan Limited BHARATRAS.BO 522 23.4 32.5 4.1 Bombay Stock Exchange
Limin Group Co., Ltd. 002734.SZ 1,293 23.8 40.0 2.8 Shenzhen
CIAN Agro Industries & Infrastructure Limited CIANAGRO.BO 152 0.2 32.3 0.7 Bombay Stock Exchange
Mangalore Chemicals & Fertilizers Limited MANGCHEFER.NS 465 10.0 25.2 3.8 National Stock Exchange of India
Best Agrolife Limited BESTAGRO.NS 103 2.5 12.8 1.2 National Stock Exchange of India
CVR Partners, LP UAN 963 5.2 11.0 3.0 New York Stock Exchange
Shaanxi Meibang Pharmaceutical Group Co., Ltd. 605033.SS 394 102.5 128.0 2.5 Shanghai
Shri Venkatesh Refineries Limi SVRL.BO 61 19.4 50.0 6.1 Bombay Stock Exchange
Chambal Fertilisers and Chemicals Limited CHAMBLFERT.NS 2,422 7.8 12.1 2.4 National Stock Exchange of India
Jiangsu Flag Chemical Industry Co., Ltd. 300575.SZ 429 37.5 -264.3 1.6 Shenzhen
E. I. du Pont de Nemours and Company CTA-PB 60,651 -0.7 33.0 1.5 New York Stock Exchange
Mishtann Foods Limited MISHTANN.BO 73 1.7 1.9 0.7 Bombay Stock Exchange
Blue Cloud Softech Solutions Limited BLUECLOUDS.BO 159 18.7 31.5 11.4 Bombay Stock Exchange
Norsyn Crop Technology Co., Ltd. 001231.SZ 263 30.5 32.4 2.1 Shenzhen
Shenzhen Noposion Agrochemicals Co.,Ltd 002215.SZ 1,683 10.3 17.0 2.9 Shenzhen
Dhanuka Agritech Limited DHANUKA.NS 832 16.0 23.7 5.1 National Stock Exchange of India
Dharmaj Crop Guard Limited DHARMAJ.BO 130 13.2 32.3 2.8 Bombay Stock Exchange
Chengdu Wintrue Holding Co., Ltd. 002539.SZ 1,687 4.6 14.6 1.4 Shenzhen
Qinghai Salt Lake Industry Co.,Ltd 000792.SZ 14,000 18.1 20.8 2.7 Shenzhen
Almuneef Company for Trade, Industry, Agriculture and Contracting 9569.SR 61 8.4 1.1 0.2 Saudi
Bajaj Steel Industries Limited BAJAJST.BO 119 11.1 18.4 2.7 Bombay Stock Exchange
Agro-Kanesho Co., Ltd. 4955.T 155 21.8 28.9 1.1 Tokyo
Bharat Rasayan Limited BHARATRAS.NS 523 23.4 32.5 4.1 National Stock Exchange of India
Sino-Agri Leading Biosciences Co.,Ltd 603970.SS 525 10.5 18.8 2.4 Shanghai
Shandong Lubei Chemical Co., Ltd. 600727.SS 586 6.8 16.7 1.3 Shanghai
BN HOLDINGS LIMITED BNHOLDINGS.BO 366 102.5 16.9 0.9 Bombay Stock Exchange
Kaneko Seeds Co., Ltd. 1376.T 107 9.1 13.2 0.7 Tokyo
India Pesticides Limited IPL.BO 271 17.9 28.5 2.6 Bombay Stock Exchange
Jiangsu Fengshan Group Co.,Ltd 603810.SS 364 110.5 -226.6 1.6 Shanghai
ShanDong Cynda Chemical Co.,Ltd 603086.SS 590 26.1 452.9 2.2 Shanghai
Highfield Resources Limited HFR.AX 77 -16.2 -5.2 0.7 Australian Securities Exchange
Nanjing Red Sun Co.,Ltd. 000525.SZ 1,271 12.5 29.8 4.1 Shenzhen
Migao Grp Hldg Ltd 9879.HK 704 43.8 62.6 1.8 HKSE
Lavoro Limited LVRO 242 -0.9 -1.3 1.4 NASDAQ Global Market