Polski | English | Español | Deutsch | Italiano | 日本語 | 中文

Wycena spółek (modelem DCF) przez ekspertów z Wall Street Experts.

UWAGA!!

Niniejsze wyceny nie stanowią osobistej rekomendacji, porady inwestycyjnej, prawnej, lub innego typu; bądź oferty, zachęty do działania, inwestowania czy pozbywania się inwestycji w szczególny sposób; bądź oceny lub zapewnienia opłacalności inwestycji w instrumenty finansowe. Wycena jest subiektywną opinią i wyraża poglądy autora według stanu na dzień jego sporządzenia. Autor nie uwzględnia w opracowaniu jakichkolwiek indywidualnych celów inwestycyjnych, sytuacji finansowej, ani potrzeb czy żądań potencjalnych adresatów opracowania.

Metoda zdyskontowanych przepływów pieniężnych DCF (ang. Discounted Cash Flow) – uważana jest za najbardziej właściwą, polega na dyskontowaniu przepływów finansowych (FCFF) generowanych przez analizowaną spółkę. Silne strony tej metody to uwzględnienie wszystkich strumieni gotówki, jakie wpływają i wypływają ze spółki oraz kosztu pieniądza w czasie. Wadami metody wyceny DCF jest: duża ilość założeń parametrów (m.in. przychody, rentowność, koszt pieniądza w czasie, podatki) oraz długi horyzont czasowy przeprowadzanej wyceny.


Jeżeli chciałbyś, aby na liście znalazły się inne firmy, prosimy o kontakt. - napisz do nas


Nazwa Symbol Branża Wartość godziwa Wall Street Experts Aktualna kapitalizacja Wartość godziwa na akcję Aktualna cena Potencjał (%)
Nutrien Ltd. NTR Agricultural Inputs 41 430 516 27 772 134 83.7 56.97 49.2
Winnebago Industries, Inc. WGO Auto - Recreational Vehicles 2 306 806 972 237 79.0 34.685 137.3
LPP SA LPP.WA Apparel - Manufacturers 21 456 113 30 399 478 11559.8 16380.0 -29.4
Archicom S.A. ARH.WA Real Estate - Development 4 303 417 2 860 454 73.6 48.9 50.4
Develia S.A. DVL.WA Real Estate - Development 3 707 718 3 813 255 8.3 8.23 -2.8
Panasonic Holdings Corporation 6752.T Consumer Electronics 3 629 454 143 3 546 388 538 1554.4 1519.0 2.3
Microsoft Corporation MSFT Software - Infrastructure 1 647 532 938 3 894 312 094 220.6 523.91 -57.7
Allegro.eu SA ALE.WA Specialty Retail 25 674 712 39 682 917 24.3 37.675 -35.3
Hisense Visual Technology Co., Ltd. 600060.SS Consumer Electronics 40 230 204 27 235 008 30.8 21.2 47.7
ASBISc Enterprises Plc ASB.WA Technology Distributors 420 318 1 575 090 28.9 28.38 -73.3
LG Electronics Inc. 066570.KS Consumer Electronics 34 076 557 250 12 666 219 827 189244.9 77400.0 169.0
Echo Investment S.A. ECH.WA Real Estate - Diversified 2 227 605 2 220 277 5.4 5.38 0.3
Enter Air Sp. z o.o. ENT.WA Airlines, Airports & Air Services 1 413 102 924 552 80.4 52.7 52.8
Garmin Ltd. GRMN Hardware, Equipment & Parts 23 519 399 44 999 322 122.1 233.77 -47.7
Atal S.A. 1AT.WA Residential Construction 3 227 083 2 625 918 74.6 60.7 22.9
AT&T Inc. T Telecommunications Services 183 789 170 206 825 030 25.5 28.925 -11.1
Eli Lilly and Company LLY Drug Manufacturers - General 114 943 146 658 469 064 127.2 695.72 -82.5
Polimex-Mostostal S.A. PXM.WA Engineering & Construction 1 034 213 1 131 419 4.2 4.51 -8.6
Samsung Electronics Co., Ltd. 005930.KS Consumer Electronics 560 200 099 064 463 858 062 885 82471.3 71700.0 20.8
Unilever PLC UL Household & Personal Products 91 395 150 151 183 866 36.2 61.115 -39.5
General Motors Company GM Auto - Manufacturers 62 282 385 53 997 103 53.6 56.715 15.3
Grenevia S.A. GEA.WA Agricultural - Machinery 2 759 752 1 479 792 4.8 2.575 86.5
The Procter & Gamble Company PG Household & Personal Products 173 642 296 362 669 147 70.2 154.83 -52.1
Ford Motor Company F Auto - Manufacturers 73 891 258 44 738 619 18.5 11.445 65.2
Wirtualna Polska Holding S.A. WPL.WA Software - Infrastructure 3 973 229 2 203 372 135.2 74.0 80.3
L'Oréal S.A. OR.PA Household & Personal Products 132 413 042 203 867 888 246.6 381.55 -35.0
Kia Corporation 000270.KS Auto - Manufacturers 78 251 714 570 40 229 038 960 197502.2 103200.0 94.5
MLP Group S.A. MLG.WA Real Estate - Services 2 522 381 1 905 203 105.1 79.4 32.4
Colgate-Palmolive Company CL Household & Personal Products 50 495 955 68 698 785 61.1 85.0 -26.5
Hyundai Motor Company 005380.KS Auto - Manufacturers 103 799 247 332 52 805 343 825 396321.9 217500.0 96.6
Henkel AG & Co. KGaA HEN.DE Household & Personal Products 38 657 865 28 682 881 92.2 65.8 34.8
Zespól Elektrowni Patnów-Adamów-Konin S.A. ZEP.WA Independent Power Producers 1 638 983 1 138 446 32.2 22.4 44.0
Toyota Motor Corporation 7203.T Auto - Manufacturers 43 640 137 000 36 669 481 546 3195.1 2813.5 19.0
Hengan International Group Company Limited 1044.HK Household & Personal Products 62 623 411 27 844 395 54.1 23.96 124.9
Wielton S.A. WLT.WA Agricultural - Machinery 400 208 469 401 6.6 6.67 -14.7
Coty Inc. COTY Household & Personal Products 5 811 273 4 322 196 6.5 4.955 34.5
SEB SA SK.PA Furnishings, Fixtures & Appliances 6 651 097 4 555 996 120.1 83.35 46.0
LG H&H Co., Ltd. 051905.KS Household & Personal Products 4 451 871 737 4 644 764 113 265687.5 122800.0 -4.2
PCC Rokita SA PCR.WA Chemicals 2 512 348 1 419 510 126.5 71.5 77.0
Amorepacific Corporation 090435.KS Household & Personal Products 1 324 668 274 7 574 660 251 19192.3 41400.0 -82.5
Semapa - Sociedade de Investimento e Gestão, SGPS, S.A. SEM.LS Paper, Lumber & Forest Products 2 607 251 1 444 980 32.6 17.78 80.4
Suzuki Motor Corporation 7269.T Auto - Manufacturers 4 978 937 326 3 446 656 022 2562.5 1786.5 44.5
Renault SA RNO.PA Auto - Manufacturers 12 263 892 12 494 780 44.6 43.1 -1.8
Kimberly-Clark Corporation KMB Household & Personal Products 27 484 438 44 252 816 81.2 133.38 -37.9
Dr. Ing. h.c. F. Porsche AG P911.DE Auto - Manufacturers 110 969 687 42 209 468 122.4 46.24 162.9
Makarony Polskie S.A. MAK.WA Packaged Foods 392 924 209 965 35.6 19.24 87.1
Great Wall Motor Company Limited 601633.SS Auto - Manufacturers 156 202 945 172 177 515 18.2 22.94 -9.3
The Kraft Heinz Company KHC Packaged Foods 55 751 163 32 569 594 45.6 27.5174 71.2
Albertsons Companies, Inc. ACI Grocery Stores 14 923 971 10 751 842 25.7 19.205 38.8
General Mills, Inc. GIS Packaged Foods 30 180 382 26 754 664 52.7 49.3239 12.8
Marvipol Development S.A. MVP.WA Real Estate - Development 769 432 337 388 18.5 8.1 128.1
Nestlé S.A. NESN.SW Packaged Foods 240 644 441 183 293 663 91.3 72.47 31.3
Volkswagen AG VOW.DE Auto - Manufacturers 99 464 675 50 210 009 198.4 102.0 98.1
Danone S.A. BN.PA Packaged Foods 45 064 459 48 037 947 70.2 74.4 -6.2
WH Group Limited 0288.HK Packaged Foods 14 447 670 103 154 808 8.8 8.04 -86.0
Mercedes-Benz Group AG MBG.DE Auto - Manufacturers 102 342 637 51 476 847 98.1 53.46 98.8
Bayerische Motoren Werke Aktiengesellschaft BMW.DE Auto - Manufacturers 153 683 410 54 826 679 242.5 90.02 180.3
McCormick & Company, Incorporated MKC Packaged Foods 13 799 629 18 704 939 53.7 69.665 -26.2
Mercedes-Benz Group AG MBG.DE Auto - Manufacturers 85 992 849 51 476 847 82.5 53.46 67.1
Ailleron S.A. ALL.WA Software - Infrastructure 675 930 226 352 54.0 18.32 198.6
D.R. Horton, Inc. DHI Residential Construction 56 584 125 49 148 722 169.8 164.86 15.1
Stellantis N.V. STLA Auto - Manufacturers 136 250 530 28 267 392 43.9 9.8385 382.0
Lennar Corporation LEN Residential Construction 53 337 499 34 139 852 192.6 132.44 56.2
Bayerische Motoren Werke Aktiengesellschaft BMW3.DE Auto - Manufacturers 158 837 372 50 712 489 251.5 82.35 213.2
NVR, Inc. NVR Residential Construction 18 163 046 23 587 546 5362.6 8219.23 -23.0
Tesla, Inc. TSLA Auto - Manufacturers 228 809 429 1 069 623 729 65.7 331.62 -78.6
Budimex SA BDX.WA Engineering & Construction 16 251 626 14 220 265 636.6 557.0 14.3
Meta Platforms, Inc. META Internet Content & Information 757 398 273 1 979 880 415 288.5 788.125 -61.7
Zalando SE ZAL.DE Specialty Retail 5 032 743 6 008 343 19.2 23.16 -16.2
Inter Cars S.A. CAR.WA Auto - Parts 10 025 384 8 203 329 707.6 579.0 22.2
Sanok Rubber Company Spólka Akcyjna SNK.WA Auto - Parts 791 096 595 003 29.3 23.8 33.0
Apple Inc. AAPL Consumer Electronics 1 318 442 140 3 427 093 542 85.3 230.93 -61.5
Samsung Electronics Co., Ltd. 005935.KS Consumer Electronics 527 982 977 817 459 599 662 816 77728.4 58400.0 14.9
Sony Group Corporation 6758.T Consumer Electronics 17 643 965 340 24 436 750 980 14294.0 4070.0 -27.8
Auto Partner SA APR.WA Auto - Parts 4 615 185 2 612 400 35.3 20.0 76.7
Sony Group Corporation SONY Consumer Electronics 115 428 319 173 402 235 93.5 28.765 -33.4
Answear.com S.A. ANR.WA Specialty Retail 669 676 510 594 37.1 26.9 31.2
Lokum Deweloper S.A. LKD.WA Real Estate - Development 947 460 432 000 52.6 24.0 119.3
PulteGroup, Inc. PHM Residential Construction 26 817 927 25 374 495 125.6 128.61 5.7
Toll Brothers, Inc. TOL Residential Construction 14 501 914 12 757 639 136.5 129.94 13.7
Meritage Homes Corporation MTH Residential Construction 9 330 295 5 444 153 253.7 76.51 71.4
Sekisui House, Ltd. 1928.T Residential Construction 3 238 713 490 2 174 841 556 4667.6 3355.0 48.9
Amazon.com, Inc. AMZN Specialty Retail 781 344 810 2 457 619 556 75.2 230.44 -68.2
The Kroger Co. KR Grocery Stores 38 441 757 46 079 267 53.5 69.695 -16.6
Etn. Fr. Colruyt NV COLR.BR Grocery Stores 3 864 042 4 518 488 30.5 37.38 -14.5
Carrefour SA CA.PA Grocery Stores 37 085 550 9 482 319 52.8 12.97 291.1
Skyline Champion Corporation SKY Residential Construction 5 081 512 4 129 777 87.4 73.07 23.0
Alcoa Corporation AA Aluminum 10 769 569 8 054 845 60.1 31.11 33.7
The Coca-Cola Company KO Beverages - Non-Alcoholic 160 090 585 300 934 124 37.0 69.925 -46.8
PepsiCo, Inc. PEP Beverages - Non-Alcoholic 213 939 546 205 225 092 155.0 149.9 4.2
Monster Beverage Corporation MNST Beverages - Non-Alcoholic 42 660 653 63 077 248 40.6 64.6 -32.4
Philip Morris International Inc. PM Tobacco 118 776 575 258 697 475 76.4 166.195 -54.1
Abbott Laboratories ABT Medical - Devices 106 094 265 229 043 839 60.6 131.5996 -53.7
Tarczynski S.A. TAR.WA Packaged Foods 1 072 380 1 350 281 94.5 119.0 -20.6
The J. M. Smucker Company SJM Packaged Foods 12 984 382 11 766 178 122.6 110.29 10.4
Hormel Foods Corporation HRL Packaged Foods 14 214 219 15 617 018 27.2 28.4 -9.0
CD Projekt S.A. CDR.WA Electronic Gaming & Multimedia 8 618 965 24 637 929 86.2 246.6 -65.0
Asseco Poland S.A. ACP.WA Software - Application 18 180 454 12 588 137 267.1 184.6 44.4
Mirbud S.A. MRB.WA Engineering & Construction 1 554 277 1 646 991 16.9 14.96 -5.6
Oponeo.pl S.A. OPN.WA Auto - Parts 686 812 1 033 693 61.1 92.0 -33.6
Wittchen S.A. WTN.WA Apparel - Retail 808 607 324 019 44.0 17.54 149.6
Orzel Bialy S.A. OBL.WA Waste Management 752 856 642 713 45.2 38.6 17.1
VRG S.A. VRG.WA Apparel - Manufacturers 1 094 178 996 438 4.6 4.25 9.8
Kino Polska TV Spolka Akcyjna KPL.WA Broadcasting 746 885 364 713 37.7 18.4 104.8
Cognor Holding S.A. COG.WA Steel 784 975 1 182 804 4.1 6.9 -33.6
Arctic Paper S.A. ATC.WA Paper, Lumber & Forest Products 1 917 172 663 084 27.7 9.57 189.1
Orange Polska S.A. OPL.WA Telecommunications Services 8 841 867 11 249 549 6.7 8.572 -21.4
Rainbow Tours S.A. RBW.WA Travel Services 2 311 866 1 958 699 158.9 134.6 18.0
AB S.A. ABE.WA Technology Distributors 2 406 293 1 515 582 152.0 96.0 58.8
Grupa Kety S.A. KTY.WA Aluminum 6 455 881 8 928 879 669.0 909.0 -27.7
Ambra S.A. AMB.WA Beverages - Wineries & Distilleries 1 108 446 514 214 44.0 20.4 115.6
Benefit Systems S.A. BFT.WA Leisure 8 936 321 11 170 273 3020.8 3410.0 -20.0
Text S.A. TXT.WA Software - Application 2 995 719 1 440 712 116.3 55.95 107.9
Tire Company Debica S.A. DBC.WA Auto - Parts 1 028 319 1 137 342 74.5 82.4 -9.6
Fabryka Farb i Lakierów Sniezka SA SKA.WA Chemicals - Specialty 1 026 978 1 019 518 81.4 80.8 0.7
Wawel S.A. WWL.WA Food Confectioners 1 173 261 839 703 908.2 650.0 39.7
Voxel S.A. VOX.WA Medical - Diagnostics & Research 1 275 179 1 848 457 121.5 176.0 -31.0
Grodno Spólka Akcyjna GRN.WA Technology Distributors 122 015 181 506 7.9 11.8 -32.8
Digital Network SA DIG.WA Broadcasting 272 721 393 240 65.5 94.4 -30.6
Netflix, Inc. NFLX Entertainment 271 753 469 525 510 233 618.0 1236.71 -48.3
UNIBEP S.A. UNI.WA Engineering & Construction 323 591 339 693 9.9 10.35 -4.7
ATM Grupa S.A. ATG.WA Entertainment 443 496 338 043 5.3 4.01 31.2
Chocoladefabriken Lindt & Sprüngli AG LISP.SW Food Confectioners 13 286 286 26 425 497 57082.5 11520.0 -49.7
Boryszew S.A. BRS.WA Conglomerates 700 742 1 231 230 3.5 6.0 -43.1
Boryszew S.A. BRS.WA Conglomerates 1 073 784 1 231 230 5.3 6.0 -12.8
AmRest Holdings SE EAT.WA Restaurants 1 952 204 3 223 265 9.5 14.9 -39.4
Dom Development S.A. DOM.WA Real Estate - Development 8 263 102 6 165 817 320.3 239.0 34.0
CCC S.A. CCC.WA Apparel - Retail 12 529 622 12 632 247 156.9 164.0 -0.8
NVIDIA Corporation NVDA Semiconductors 2 131 584 626 4 374 554 000 87.2 179.285 -51.3
Boston Scientific Corporation BSX Medical - Devices 68 062 744 152 360 943 46.0 102.825 -55.3
Palantir Technologies Inc. PLTR Software - Infrastructure 75 288 525 401 236 775 32.1 176.4252 -81.2
Dino Polska S.A. DNP.WA Grocery Stores 32 071 857 46 294 488 32.7 47.22 -30.7
Broadcom Inc. AVGO Semiconductors 660 267 475 1 431 218 886 14.0 304.29 -53.9
Ottogi Corporation 007310.KS Packaged Foods 2 069 144 764 1 343 057 193 606254.0 390500.0 54.1