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 5 209 380 199 265687.5 125600.0 -14.5
Samsung Electronics Co., Ltd. 005935.KS Consumer Electronics 527 982 977 817 367 931 813 682 77728.4 46250.0 43.5
Samsung Electronics Co., Ltd. 005930.KS Consumer Electronics 560 200 099 064 367 136 285 436 82471.3 55700.0 52.6
Kia Corporation 000270.KS Auto - Manufacturers 78 251 714 570 34 724 307 454 197502.2 88200.0 125.4
Hengan International Group Company Limited 1044.HK Household & Personal Products 62 623 411 24 172 096 54.1 20.8 159.1
Hyundai Motor Company 005380.KS Auto - Manufacturers 103 799 247 332 47 388 366 137 396321.9 188800.0 119.0
LG Electronics Inc. 066570.KS Consumer Electronics 34 076 557 250 11 662 553 398 189244.9 71600.0 192.2
WH Group Limited 0288.HK Packaged Foods 14 447 670 88 015 172 8.8 6.86 -83.6
Amorepacific Corporation 090435.KS Household & Personal Products 1 324 668 274 7 084 142 637 19192.3 36550.0 -81.3
Atal S.A. 1AT.WA Residential Construction 3 227 083 2 644 733 74.6 61.2 22.0
Sekisui House, Ltd. 1928.T Residential Construction 3 238 713 490 2 100 385 203 4667.6 3240.0 54.2
Hisense Visual Technology Co., Ltd. 600060.SS Consumer Electronics 40 230 204 29 932 815 30.8 23.3 34.4
Great Wall Motor Company Limited 601633.SS Auto - Manufacturers 156 202 945 171 810 118 18.2 23.16 -9.1
Sony Group Corporation 6758.T Consumer Electronics 17 643 965 340 21 299 024 588 14294.0 3535.0 -17.2
Panasonic Holdings Corporation 6752.T Consumer Electronics 3 629 454 143 3 696 832 506 1554.4 1583.5 -1.8
Asseco Poland S.A. ACP.WA Software - Application 18 180 454 10 481 022 267.1 153.7 73.5
Asseco Poland S.A. ACP.WA Software - Application 18 180 454 10 481 022 267.1 153.7 73.5
Toyota Motor Corporation 7203.T Auto - Manufacturers 43 640 137 000 35 186 137 257 3195.1 2690.0 24.0
Apple Inc. AAPL Consumer Electronics 1 318 442 140 3 130 154 977 85.3 208.37 -57.9
Abbott Laboratories ABT Medical - Devices 106 094 265 224 386 321 60.6 129.38 -52.7
Albertsons Companies, Inc. ACI Grocery Stores 14 923 971 12 954 914 25.7 22.36 15.2
Suzuki Motor Corporation 7269.T Auto - Manufacturers 4 978 937 326 3 276 880 692 2562.5 1698.5 51.9
Alcoa Corporation AA Aluminum 10 769 569 6 844 892 60.1 26.44 57.3
Allegro.eu SA ALE.WA Specialty Retail 25 674 712 35 364 405 24.3 33.575 -27.4
Archicom S.A. ARH.WA Real Estate - Development 4 303 417 2 398 336 73.6 41.0 79.4
Auto Partner SA APR.WA Auto - Parts 4 615 185 2 494 842 35.3 19.1 85.0
ATM Grupa S.A. ATG.WA Entertainment 443 496 327 927 5.3 3.89 35.2
ASBISc Enterprises Plc ASB.WA Technology Distributors 420 318 1 470 750 28.9 26.5 -71.4
Answear.com S.A. ANR.WA Specialty Retail 669 676 550 454 37.1 29.0 21.7
Arctic Paper S.A. ATC.WA Paper, Lumber & Forest Products 1 917 172 1 069 803 27.7 15.44 79.2
Ailleron S.A. ALL.WA Software - Infrastructure 675 930 273 674 54.0 22.15 147.0
Ambra S.A. AMB.WA Beverages - Wineries & Distilleries 1 108 446 541 941 44.0 21.5 104.5
AB S.A. ABE.WA Technology Distributors 2 406 293 1 541 461 152.0 97.6 56.1
Amazon.com, Inc. AMZN Specialty Retail 781 344 810 1 979 637 096 75.2 186.54 -60.5
Carrefour SA CA.PA Grocery Stores 37 085 550 8 898 756 52.8 13.78 316.7
Inter Cars S.A. CAR.WA Auto - Parts 10 025 384 8 047 480 707.6 568.0 24.6
Danone S.A. BN.PA Packaged Foods 45 064 459 48 273 150 70.2 74.94 -6.6
Bayerische Motoren Werke Aktiengesellschaft BMW.DE Auto - Manufacturers 153 683 410 45 850 857 242.5 75.22 235.2
Budimex SA BDX.WA Engineering & Construction 16 251 626 15 981 842 636.6 626.0 1.7
CCC S.A. CCC.WA Apparel - Retail 6 982 746 17 708 254 101.2 229.9 -60.6
CD Projekt S.A. CDR.WA Electronic Gaming & Multimedia 8 618 965 22 489 853 86.2 225.1 -61.7
Boryszew S.A. BRS.WA Conglomerates 1 073 784 1 403 602 5.3 6.84 -23.5
Boryszew S.A. BRS.WA Conglomerates 700 742 1 403 602 3.5 6.84 -50.1
Bayerische Motoren Werke Aktiengesellschaft BMW3.DE Auto - Manufacturers 158 837 372 45 917 982 251.5 71.05 245.9
Benefit Systems S.A. BFT.WA Leisure 8 936 321 9 496 495 3020.8 3170.0 -5.9
Benefit Systems S.A. BFT.WA Leisure 8 936 321 9 496 495 3020.8 3170.0 -5.9
Dino Polska S.A. DNP.WA Grocery Stores 48 316 619 51 353 352 492.8 523.8 -5.9
Tire Company Debica S.A. DBC.WA Auto - Parts 1 028 319 1 155 285 74.5 83.7 -11.0
Etn. Fr. Colruyt NV COLR.BR Grocery Stores 3 864 042 5 118 439 30.5 42.28 -24.5
Cognor Holding S.A. COG.WA Steel 784 975 1 354 225 4.1 7.9 -42.0
Dom Development S.A. DOM.WA Real Estate - Development 8 263 102 5 662 748 320.3 219.5 45.9
Dom Development S.A. DOM.WA Real Estate - Development 8 263 102 5 662 748 320.3 219.5 45.9
Colgate-Palmolive Company CL Household & Personal Products 50 495 955 75 187 486 61.1 92.7 -32.8
Coty Inc. COTY Household & Personal Products 5 811 273 4 394 844 6.5 5.04 32.2
D.R. Horton, Inc. DHI Residential Construction 56 584 125 39 718 102 169.8 126.04 42.5
Echo Investment S.A. ECH.WA Real Estate - Diversified 2 227 605 1 976 789 5.4 4.79 12.7
Digital Network SA DIG.WA Broadcasting 272 721 276 601 65.5 66.4 -1.4
AmRest Holdings SE EAT.WA Restaurants 1 952 204 3 643 652 9.5 16.82 -46.4
Enter Air Sp. z o.o. ENT.WA Airlines, Airports & Air Services 1 413 102 1 070 165 80.4 61.0 32.0
Enter Air Sp. z o.o. ENT.WA Airlines, Airports & Air Services 1 413 102 1 070 165 80.4 61.0 32.0
Develia S.A. DVL.WA Real Estate - Development 3 707 718 3 396 341 8.3 7.42 9.2
Develia S.A. DVL.WA Real Estate - Development 3 707 718 3 396 341 8.3 7.42 9.2
Ford Motor Company F Auto - Manufacturers 73 891 258 39 291 342 18.5 10.06 88.1
Henkel AG & Co. KGaA HEN.DE Household & Personal Products 38 657 865 27 226 540 92.2 62.5 42.0
Grenevia S.A. GEA.WA Agricultural - Machinery 2 759 752 1 525 767 4.8 2.655 80.9
Grodno Spólka Akcyjna GRN.WA Technology Distributors 122 015 166 124 7.9 10.8 -26.6
Hormel Foods Corporation HRL Packaged Foods 14 214 219 16 601 858 27.2 30.19 -14.4
Garmin Ltd. GRMN Hardware, Equipment & Parts 23 519 399 38 309 560 122.1 199.11 -38.6
General Motors Company GM Auto - Manufacturers 62 282 385 45 299 206 53.6 46.88 37.5
General Mills, Inc. GIS Packaged Foods 30 180 382 30 879 220 52.7 56.39 -2.3
Kino Polska TV Spolka Akcyjna KPL.WA Broadcasting 746 885 350 838 37.7 17.7 112.9
Lennar Corporation LEN Residential Construction 53 337 499 28 626 054 192.6 109.22 86.3
The Kroger Co. KR Grocery Stores 38 441 757 47 154 786 53.5 71.35 -18.5
Kimberly-Clark Corporation KMB Household & Personal Products 27 484 438 43 890 825 81.2 132.34 -37.4
The Coca-Cola Company KO Beverages - Non-Alcoholic 160 090 585 312 094 896 37.0 72.52 -48.7
The Kraft Heinz Company KHC Packaged Foods 55 751 163 35 419 503 45.6 29.64 57.4
Mercedes-Benz Group AG MBG.DE Auto - Manufacturers 85 992 849 52 054 590 82.5 54.06 65.2
Mercedes-Benz Group AG MBG.DE Auto - Manufacturers 102 342 637 52 054 590 98.1 54.06 96.6
Chocoladefabriken Lindt & Sprüngli AG LISP.SW Food Confectioners 13 286 286 26 555 387 57082.5 11920.0 -50.0
Mirbud S.A. MRB.WA Engineering & Construction 1 554 277 1 567 724 16.9 14.24 -0.9
Makarony Polskie S.A. MAK.WA Packaged Foods 392 924 205 014 35.6 18.58 91.7
LPP SA LPP.WA Apparel - Manufacturers 21 456 113 28 543 588 11559.8 15380.0 -24.8
Marvipol Development S.A. MVP.WA Real Estate - Development 769 432 286 571 18.5 6.88 168.5
Marvipol Development S.A. MVP.WA Real Estate - Development 769 432 286 571 18.5 6.88 168.5
Grupa Kety S.A. KTY.WA Aluminum 6 455 881 8 204 145 669.0 840.0 -21.3
Grupa Kety S.A. KTY.WA Aluminum 6 455 881 8 204 145 669.0 840.0 -21.3
Meta Platforms, Inc. META Internet Content & Information 757 398 273 1 345 739 189 288.5 533.15 -43.7
Eli Lilly and Company LLY Drug Manufacturers - General 114 943 146 815 014 582 127.2 859.73 -85.9
McCormick & Company, Incorporated MKC Packaged Foods 13 799 629 20 119 443 53.7 75.01 -31.4
Monster Beverage Corporation MNST Beverages - Non-Alcoholic 42 660 653 57 017 385 40.6 58.59 -25.2
Microsoft Corporation MSFT Software - Infrastructure 1 647 532 938 2 879 180 454 220.6 387.3 -42.8
Lokum Deweloper S.A. LKD.WA Real Estate - Development 947 460 363 600 52.6 20.2 160.6
MLP Group S.A. MLG.WA Real Estate - Services 2 522 381 2 010 781 105.1 83.8 25.4
Meritage Homes Corporation MTH Residential Construction 9 330 295 4 950 544 253.7 68.92 88.5
Dr. Ing. h.c. F. Porsche AG P911.DE Auto - Manufacturers 110 969 687 41 947 845 122.4 46.96 164.5
L'Oréal S.A. OR.PA Household & Personal Products 132 413 042 201 302 046 246.6 376.75 -34.2
Nestlé S.A. NESN.SW Packaged Foods 240 644 441 223 380 365 91.3 86.89 7.7
Orange Polska S.A. OPL.WA Telecommunications Services 8 841 867 12 525 163 6.7 9.544 -29.4
PCC Rokita SA PCR.WA Chemicals 2 512 348 1 572 381 126.5 79.2 59.8
Netflix, Inc. NFLX Entertainment 271 753 469 469 193 820 618.0 1096.87 -42.1
NVIDIA Corporation NVDA Semiconductors 2 230 515 276 2 596 892 000 89.6 106.43 -14.1
PepsiCo, Inc. PEP Beverages - Non-Alcoholic 213 939 546 185 551 956 155.0 135.31 15.3
Orzel Bialy S.A. OBL.WA Waste Management 752 856 546 139 45.2 32.8 37.9
Nutrien Ltd. NTR Agricultural Inputs 41 430 516 26 225 739 83.7 53.68 58.0
NVR, Inc. NVR Residential Construction 18 163 046 21 219 158 5362.6 7146.88 -14.4
PulteGroup, Inc. PHM Residential Construction 26 817 927 20 733 017 125.6 102.85 29.3
Polimex-Mostostal S.A. PXM.WA Engineering & Construction 1 034 213 883 652 4.2 3.565 17.0
Renault SA RNO.PA Auto - Manufacturers 12 263 892 13 541 327 44.6 46.71 -9.4
Rainbow Tours S.A. RBW.WA Travel Services 2 311 866 2 073 660 158.9 142.5 11.5
Rainbow Tours S.A. RBW.WA Travel Services 2 311 866 2 073 660 158.9 142.5 11.5
Oponeo.pl S.A. OPN.WA Auto - Parts 686 812 1 087 625 61.1 96.8 -36.9
Oponeo.pl S.A. OPN.WA Auto - Parts 686 812 1 087 625 61.1 96.8 -36.9
Philip Morris International Inc. PM Tobacco 118 776 575 264 712 254 76.4 170.07 -55.1
The Procter & Gamble Company PG Household & Personal Products 173 642 296 374 073 920 70.2 159.53 -53.6
Sanok Rubber Company Spólka Akcyjna SNK.WA Auto - Parts 791 096 499 483 29.3 20.0 58.4
Fabryka Farb i Lakierów Sniezka SA SKA.WA Chemicals - Specialty 1 026 978 1 082 607 81.4 85.8 -5.1
Fabryka Farb i Lakierów Sniezka SA SKA.WA Chemicals - Specialty 1 026 978 1 082 607 81.4 85.8 -5.1
SEB SA SK.PA Furnishings, Fixtures & Appliances 6 651 097 4 471 271 120.1 81.8 48.8
Semapa - Sociedade de Investimento e Gestão, SGPS, S.A. SEM.LS Paper, Lumber & Forest Products 2 607 251 1 308 447 32.6 16.1 99.3
Skyline Champion Corporation SKY Residential Construction 5 081 512 4 897 670 87.4 85.51 3.8
Stellantis N.V. STLA Auto - Manufacturers 136 250 530 26 729 598 43.9 9.33 409.7
The J. M. Smucker Company SJM Packaged Foods 12 984 382 12 311 382 122.6 115.69 5.5
Sony Group Corporation SONY Consumer Electronics 115 428 319 151 174 168 93.5 25.12 -23.6
Text S.A. TXT.WA Software - Application 2 995 719 1 354 450 116.3 52.6 121.2
UNIBEP S.A. UNI.WA Engineering & Construction 323 591 338 052 9.9 10.3 -4.3
UNIBEP S.A. UNI.WA Engineering & Construction 323 591 338 052 9.9 10.3 -4.3
Unilever PLC UL Household & Personal Products 91 395 150 159 060 049 36.2 63.69 -42.5
Tarczynski S.A. TAR.WA Packaged Foods 1 072 380 1 492 117 94.5 131.5 -28.1
Toll Brothers, Inc. TOL Residential Construction 14 501 914 10 049 103 136.5 101.06 44.3
Tesla, Inc. TSLA Auto - Manufacturers 228 809 429 834 719 105 65.7 259.51 -72.6
AT&T Inc. T Telecommunications Services 183 789 170 197 615 295 25.5 27.53 -7.0
VRG S.A. VRG.WA Apparel - Manufacturers 1 094 178 881 554 4.6 3.76 24.1
Wittchen S.A. WTN.WA Apparel - Retail 808 607 375 174 44.0 20.35 115.5
Wielton S.A. WLT.WA Agricultural - Machinery 400 208 380 966 6.6 6.31 5.1
Zespól Elektrowni Patnów-Adamów-Konin S.A. ZEP.WA Independent Power Producers 1 638 983 951 415 32.2 18.72 72.3
Zespól Elektrowni Patnów-Adamów-Konin S.A. ZEP.WA Independent Power Producers 1 638 983 951 415 32.2 18.72 72.3
Zalando SE ZAL.DE Specialty Retail 5 032 743 9 008 427 19.2 34.73 -44.1
Voxel S.A. VOX.WA Medical - Diagnostics & Research 1 275 179 1 495 570 121.5 142.4 -14.7
Wawel S.A. WWL.WA Food Confectioners 1 173 261 826 784 908.2 640.0 41.9
Volkswagen AG VOW.DE Auto - Manufacturers 99 464 675 48 802 569 198.4 100.0 103.8
Wirtualna Polska Holding S.A. WPL.WA Software - Infrastructure 3 973 229 2 560 675 135.2 86.0 55.2
Wirtualna Polska Holding S.A. WPL.WA Software - Infrastructure 3 973 229 2 560 675 135.2 86.0 55.2
Winnebago Industries, Inc. WGO Auto - Recreational Vehicles 2 306 806 920 914 79.0 32.86 150.5