Budimex

Budimex - a diversified and flexible company

Phetuvov

Not Invested

Community Contributor

Published

04 Nov 24

Updated

12 Nov 24

Phetuvov's Fair Value

zł330.00

69.7% overvalued

12 Nov

zł560.00

-5.4%

-1.0%

-5.4%

-1.0%

Author's Valuation

zł330.0

69.7% overvalued

Phetuvov's Fair Value

Narrative

Updates1

Shared on12 Nov 24

Phetuvov made no meaningful changes to valuation assumptions.

Phetuvov'sFair Value

zł330.0

69.7% overvalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

12.37%

Construction revenue growth rate

0.21%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

10.67%

Calculation

zł869.22m

Earnings '29

15.00x

PE Ratio '29

zł13.04b

Market Cap '29

zł13.04b

Market Cap '29

25.53m

No. shares '29

zł510.70

Share Price '29

zł510.70 Share Price '29

Discounted to 2024 @ 9.13% p.a.

zł329.94

Fair Value '24