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 (%)
LG H&H Co., Ltd. 051905.KS Household & Personal Products 4 451 871 737 5 461 474 200 265687.5 140000.0 -18.5
Samsung Electronics Co., Ltd. 005935.KS Consumer Electronics 527 982 977 817 393 839 826 673 77728.4 49400.0 34.1
Samsung Electronics Co., Ltd. 005930.KS Consumer Electronics 560 200 099 064 398 875 633 640 82471.3 60500.0 40.4
Kia Corporation 000270.KS Auto - Manufacturers 78 251 714 570 38 095 230 243 197502.2 96900.0 105.4
Hyundai Motor Company 005380.KS Auto - Manufacturers 103 799 247 332 49 534 362 214 396321.9 206000.0 109.5
LG Electronics Inc. 066570.KS Consumer Electronics 34 076 557 250 12 908 385 994 189244.9 76200.0 164.0
WH Group Limited 0288.HK Packaged Foods 14 447 670 96 483 104 8.8 7.52 -85.0
Amorepacific Corporation 090435.KS Household & Personal Products 1 324 668 274 9 171 452 464 19192.3 48350.0 -85.6
Atal S.A. 1AT.WA Residential Construction 3 227 083 2 742 722 74.6 63.4 17.7
Hengan International Group Company Limited 1044.HK Household & Personal Products 62 623 411 25 799 064 54.1 22.2 142.7
Sekisui House, Ltd. 1928.T Residential Construction 3 238 713 490 1 979 721 643 4667.6 3054.0 63.6
Hisense Visual Technology Co., Ltd. 600060.SS Consumer Electronics 40 230 204 29 740 115 30.8 23.15 35.3
Great Wall Motor Company Limited 601633.SS Auto - Manufacturers 156 202 945 162 316 725 18.2 21.36 -3.8
Sony Group Corporation 6758.T Consumer Electronics 17 643 965 340 21 593 611 289 14294.0 3584.0 -18.3
Panasonic Holdings Corporation 6752.T Consumer Electronics 3 629 454 143 3 503 056 619 1554.4 1500.5 3.6
Asseco Poland S.A. ACP.WA Software - Application 18 180 454 13 024 562 267.1 191.0 39.6
AB S.A. ABE.WA Technology Distributors 2 406 293 1 520 326 152.0 96.3 58.3
Toyota Motor Corporation 7203.T Auto - Manufacturers 43 640 137 000 32 491 866 361 3195.1 2490.0 34.3
Apple Inc. AAPL Consumer Electronics 1 318 442 140 3 011 804 070 85.3 201.65 -56.2
Abbott Laboratories ABT Medical - Devices 106 094 265 240 141 416 60.6 138.025 -55.8
Albertsons Companies, Inc. ACI Grocery Stores 14 923 971 12 594 531 25.7 21.875 18.5
Suzuki Motor Corporation 7269.T Auto - Manufacturers 4 978 937 326 3 282 667 738 2562.5 1701.5 51.7
Alcoa Corporation AA Aluminum 10 769 569 7 466 733 60.1 28.84 44.2
Archicom S.A. ARH.WA Real Estate - Development 4 303 417 2 690 816 73.6 46.0 59.9
Auto Partner SA APR.WA Auto - Parts 4 615 185 2 573 214 35.3 19.7 79.4
Answear.com S.A. ANR.WA Specialty Retail 669 676 532 422 37.1 28.05 25.8
ATM Grupa S.A. ATG.WA Entertainment 443 496 315 282 5.3 3.74 40.7
ASBISc Enterprises Plc ASB.WA Technology Distributors 420 318 1 299 810 28.9 23.42 -67.7
Ambra S.A. AMB.WA Beverages - Wineries & Distilleries 1 108 446 533 119 44.0 21.15 107.9
Arctic Paper S.A. ATC.WA Paper, Lumber & Forest Products 1 917 172 759 394 27.7 10.96 152.5
Allegro.eu SA ALE.WA Specialty Retail 25 674 712 34 311 109 24.3 32.575 -25.2
Ailleron S.A. ALL.WA Software - Infrastructure 675 930 238 955 54.0 19.34 182.9
Amazon.com, Inc. AMZN Specialty Retail 781 344 810 2 267 885 984 75.2 213.621 -65.5
Benefit Systems S.A. BFT.WA Leisure 8 936 321 9 958 249 3020.8 3040.0 -10.3
Inter Cars S.A. CAR.WA Auto - Parts 10 025 384 7 934 136 707.6 560.0 26.4
Boryszew S.A. BRS.WA Conglomerates 1 073 784 1 370 769 5.3 6.68 -21.7
Boryszew S.A. BRS.WA Conglomerates 700 742 1 370 769 3.5 6.68 -48.9
Budimex SA BDX.WA Engineering & Construction 16 251 626 13 770 935 636.6 539.4 18.0
CCC S.A. CCC.WA Apparel - Retail 12 529 622 14 276 750 156.9 185.35 -12.2
Carrefour SA CA.PA Grocery Stores 37 085 550 9 482 319 52.8 12.97 291.1
Danone S.A. BN.PA Packaged Foods 45 064 459 48 037 947 70.2 74.4 -6.2
Bayerische Motoren Werke Aktiengesellschaft BMW.DE Auto - Manufacturers 153 683 410 45 755 067 242.5 73.32 235.9
Bayerische Motoren Werke Aktiengesellschaft BMW3.DE Auto - Manufacturers 158 837 372 44 451 531 251.5 68.65 257.3
CD Projekt S.A. CDR.WA Electronic Gaming & Multimedia 8 618 965 27 575 298 86.2 276.0 -68.7
Dino Polska S.A. DNP.WA Grocery Stores 48 316 619 50 098 440 492.8 511.0 -3.6
Tire Company Debica S.A. DBC.WA Auto - Parts 1 028 319 1 137 342 74.5 82.4 -9.6
Cognor Holding S.A. COG.WA Steel 784 975 1 241 088 4.1 7.24 -36.8
Etn. Fr. Colruyt NV COLR.BR Grocery Stores 3 864 042 4 491 894 30.5 37.16 -14.0
Dom Development S.A. DOM.WA Real Estate - Development 8 263 102 6 023 926 320.3 233.5 37.2
Colgate-Palmolive Company CL Household & Personal Products 50 495 955 71 300 751 61.1 87.98 -29.2
Coty Inc. COTY Household & Personal Products 5 811 273 4 121 570 6.5 4.725 41.0
D.R. Horton, Inc. DHI Residential Construction 56 584 125 39 991 894 169.8 130.19 41.5
AmRest Holdings SE EAT.WA Restaurants 1 952 204 3 409 306 9.5 15.76 -42.7
Echo Investment S.A. ECH.WA Real Estate - Diversified 2 227 605 1 980 916 5.4 4.8 12.5
Digital Network SA DIG.WA Broadcasting 272 721 337 420 65.5 81.0 -19.2
Develia S.A. DVL.WA Real Estate - Development 3 707 718 3 387 187 8.3 7.4 9.5
Enter Air Sp. z o.o. ENT.WA Airlines, Airports & Air Services 1 413 102 1 021 043 80.4 58.2 38.4
Ford Motor Company F Auto - Manufacturers 73 891 258 42 259 674 18.5 10.82 74.9
Henkel AG & Co. KGaA HEN.DE Household & Personal Products 38 657 865 26 722 289 92.2 61.2 44.7
Grenevia S.A. GEA.WA Agricultural - Machinery 2 759 752 1 448 185 4.8 2.52 90.6
Grodno Spólka Akcyjna GRN.WA Technology Distributors 122 015 159 971 7.9 10.4 -23.7
Hormel Foods Corporation HRL Packaged Foods 14 214 219 16 763 549 27.2 30.485 -15.2
Garmin Ltd. GRMN Hardware, Equipment & Parts 23 519 399 39 444 911 122.1 204.865 -40.4
General Motors Company GM Auto - Manufacturers 62 282 385 47 273 758 53.6 49.17 31.7
General Mills, Inc. GIS Packaged Foods 30 180 382 29 192 609 52.7 53.31 3.4
Grupa Kety S.A. KTY.WA Aluminum 6 455 881 8 652 953 669.0 881.5 -25.4
Kino Polska TV Spolka Akcyjna KPL.WA Broadcasting 746 885 346 874 37.7 17.5 115.3
Lennar Corporation LEN Residential Construction 53 337 499 29 489 546 192.6 112.28 80.9
The Kroger Co. KR Grocery Stores 38 441 757 48 920 219 53.5 73.47 -21.4
Kimberly-Clark Corporation KMB Household & Personal Products 27 484 438 43 036 800 81.2 129.7008 -36.1
The Coca-Cola Company KO Beverages - Non-Alcoholic 160 090 585 301 952 288 37.0 70.1518 -47.0
The Kraft Heinz Company KHC Packaged Foods 55 751 163 30 718 780 45.6 25.955 81.5
Mercedes-Benz Group AG MBG.DE Auto - Manufacturers 85 992 849 47 509 683 82.5 49.34 81.0
Mercedes-Benz Group AG MBG.DE Auto - Manufacturers 102 342 637 47 509 683 98.1 49.34 115.4
Marvipol Development S.A. MVP.WA Real Estate - Development 769 432 319 061 18.5 7.66 141.2
Chocoladefabriken Lindt & Sprüngli AG LISP.SW Food Confectioners 13 286 286 29 906 202 57082.5 13050.0 -55.6
Makarony Polskie S.A. MAK.WA Packaged Foods 392 924 209 092 35.6 19.16 87.9
LPP SA LPP.WA Apparel - Manufacturers 21 456 113 26 084 533 11559.8 14055.0 -17.7
Meta Platforms, Inc. META Internet Content & Information 757 398 273 1 786 352 336 288.5 710.52 -57.6
Eli Lilly and Company LLY Drug Manufacturers - General 114 943 146 734 182 647 127.2 774.67 -84.3
McCormick & Company, Incorporated MKC Packaged Foods 13 799 629 20 064 072 53.7 74.86 -31.2
Microsoft Corporation MSFT Software - Infrastructure 1 647 532 938 3 650 343 370 220.6 491.13 -54.9
Lokum Deweloper S.A. LKD.WA Real Estate - Development 947 460 396 000 52.6 22.0 139.3
MLP Group S.A. MLG.WA Real Estate - Services 2 522 381 2 039 575 105.1 85.0 23.7
Meritage Homes Corporation MTH Residential Construction 9 330 295 4 888 051 253.7 68.05 90.9
Orange Polska S.A. OPL.WA Telecommunications Services 8 841 867 11 703 626 6.7 8.918 -24.5
PCC Rokita SA PCR.WA Chemicals 2 512 348 1 340 097 126.5 67.5 87.5
Dr. Ing. h.c. F. Porsche AG P911.DE Auto - Manufacturers 110 969 687 37 142 869 122.4 40.86 198.8
Oponeo.pl S.A. OPN.WA Auto - Parts 686 812 1 015 716 61.1 90.4 -32.4
L'Oréal S.A. OR.PA Household & Personal Products 132 413 042 203 867 888 246.6 381.55 -35.0
Mirbud S.A. MRB.WA Engineering & Construction 1 554 277 1 486 255 16.9 13.5 4.6
Nestlé S.A. NESN.SW Packaged Foods 240 644 441 206 436 163 91.3 81.62 16.6
Netflix, Inc. NFLX Entertainment 271 753 469 544 386 167 618.0 1279.19 -50.1
NVIDIA Corporation NVDA Semiconductors 2 230 515 276 3 598 390 000 89.6 147.475 -38.0
PepsiCo, Inc. PEP Beverages - Non-Alcoholic 213 939 546 178 717 810 155.0 130.3482 19.7
Orzel Bialy S.A. OBL.WA Waste Management 752 856 616 072 45.2 37.0 22.2
The Procter & Gamble Company PG Household & Personal Products 173 642 296 374 868 500 70.2 159.89 -53.7
Nutrien Ltd. NTR Agricultural Inputs 41 430 516 29 073 724 83.7 59.64 42.5
NVR, Inc. NVR Residential Construction 18 163 046 21 434 027 5362.6 7330.805 -15.3
Monster Beverage Corporation MNST Beverages - Non-Alcoholic 42 660 653 62 069 531 40.6 63.645 -31.3
PulteGroup, Inc. PHM Residential Construction 26 817 927 21 243 257 125.6 105.99 26.2
Rainbow Tours S.A. RBW.WA Travel Services 2 311 866 1 939 781 158.9 133.3 19.2
Polimex-Mostostal S.A. PXM.WA Engineering & Construction 1 034 213 1 224 401 4.2 4.91 -15.5
Renault SA RNO.PA Auto - Manufacturers 12 263 892 12 494 780 44.6 43.1 -1.8
Philip Morris International Inc. PM Tobacco 118 776 575 286 889 983 76.4 184.315 -58.6
SEB SA SK.PA Furnishings, Fixtures & Appliances 6 651 097 4 555 996 120.1 83.35 46.0
Sanok Rubber Company Spólka Akcyjna SNK.WA Auto - Parts 791 096 570 003 29.3 22.8 38.8
Fabryka Farb i Lakierów Sniezka SA SKA.WA Chemicals - Specialty 1 026 978 1 057 371 81.4 83.8 -2.9
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
Skyline Champion Corporation SKY Residential Construction 5 081 512 3 691 863 87.4 64.45 37.6
Stellantis N.V. STLA Auto - Manufacturers 136 250 530 27 560 421 43.9 9.62 394.4
The J. M. Smucker Company SJM Packaged Foods 12 984 382 10 291 055 122.6 96.705 26.2
Sony Group Corporation SONY Consumer Electronics 115 428 319 150 173 203 93.5 24.925 -23.1
Text S.A. TXT.WA Software - Application 2 995 719 1 404 662 116.3 54.55 113.3
UNIBEP S.A. UNI.WA Engineering & Construction 323 591 341 334 9.9 10.4 -5.2
Unilever PLC UL Household & Personal Products 91 395 150 153 227 971 36.2 62.34 -40.4
Tarczynski S.A. TAR.WA Packaged Foods 1 072 380 1 355 954 94.5 119.5 -20.9
Toll Brothers, Inc. TOL Residential Construction 14 501 914 11 206 870 136.5 114.145 29.4
Tesla, Inc. TSLA Auto - Manufacturers 228 809 429 1 101 867 173 65.7 342.565 -79.2
AT&T Inc. T Telecommunications Services 183 789 170 203 167 766 25.5 28.235 -9.5
Wielton S.A. WLT.WA Agricultural - Machinery 400 208 369 495 6.6 6.12 8.3
Wawel S.A. WWL.WA Food Confectioners 1 173 261 875 874 908.2 678.0 34.0
Wittchen S.A. WTN.WA Apparel - Retail 808 607 334 364 44.0 18.1 141.8
Zespól Elektrowni Patnów-Adamów-Konin S.A. ZEP.WA Independent Power Producers 1 638 983 1 524 705 32.2 30.0 7.5
Wirtualna Polska Holding S.A. WPL.WA Software - Infrastructure 3 973 229 2 423 709 135.2 81.4 63.9
VRG S.A. VRG.WA Apparel - Manufacturers 1 094 178 883 899 4.6 3.77 23.8
Voxel S.A. VOX.WA Medical - Diagnostics & Research 1 275 179 1 604 797 121.5 152.8 -20.5
Volkswagen AG VOW.DE Auto - Manufacturers 99 464 675 44 788 324 198.4 92.25 122.1
Zalando SE ZAL.DE Specialty Retail 5 032 743 6 962 258 19.2 26.84 -27.7
Winnebago Industries, Inc. WGO Auto - Recreational Vehicles 2 306 806 882 659 79.0 31.495 161.3