Tax-Net Valuation

Q: What is the Fair Price of TXN when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

TXN (PLN2.78) is trading above our estimate of [[fair value]] (PLN2.37)

Is TXN undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

2/6

Valuation Score 2/6

Below Fair Value
Significantly Below Fair Value
Price-To-Sales vs Peers
Price-To-Sales vs Industry
Price-To-Sales vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of TXN when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: TXN (PLN2.78) is trading above our estimate of fair value (PLN2.37)

Significantly Below Fair Value: TXN is trading above our estimate of fair value.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for TXN?

Key metric: As TXN is unprofitable we use its Price-To-Sales Ratio for relative valuation analysis.

The above table shows the Price to Sales ratio for TXN. This is calculated by dividing TXN's market cap by their current revenue.
What is TXN's PS Ratio?
PS Ratio	0.5x
Sales	zł12.69m
Market Cap	zł6.52m

TXN key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	0.4x
Enterprise Value/EBITDA	34.4x
PEG Ratio	n/a

Price to Sales Ratio vs Peers

How does TXN's PS Ratio compare to its peers?

The above table shows the PS ratio for TXN vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PS	Estimated Growth	Market Cap
Peer Average	3.3x
DNS Danks Europejskie Centrum Doradztwa Podatkowego	2.8x	n/a	zł10.7m
SHY Sheepyard	9.6x	n/a	zł10.8m
ECN Ecnology Group	0.7x	n/a	zł3.0m
ASM ASM Group	0.05x	n/a	zł13.7m
TXN Tax-Net	0.5x	n/a	zł6.5m

Price-To-Sales vs Peers: TXN is good value based on its Price-To-Sales Ratio (0.5x) compared to the peer average (3.3x).

Price to Sales Ratio vs Industry

How does TXN's PS Ratio compare vs other companies in the PL Professional Services Industry?

7 Companies	Price / Sales	Estimated Growth	Market Cap
Industry Avg.	0.7x	5.8%
TXN Tax-Net	0.5x	n/a	US$1.57m
GIG Gi Group Poland	0.4x	n/a	US$55.53m
ARR Arteria	0.1x	n/a	US$10.16m

7 Companies		Estimated Growth	Market Cap
Industry Avg.	0.7x	11.7%
TXN Tax-Net	0.5x	n/a	US$1.57m

No more companies

Price-To-Sales vs Industry: TXN is good value based on its Price-To-Sales Ratio (0.5x) compared to the European Professional Services industry average (0.7x).

Price to Sales Ratio vs Fair Ratio

What is TXN's PS Ratio compared to its Fair PS Ratio? This is the expected PS Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

TXN PS Ratio vs Fair Ratio.
Fair Ratio
Current PS Ratio	0.5x
Fair PS Ratio	n/a

Price-To-Sales vs Fair Ratio: Insufficient data to calculate TXN's Price-To-Sales Fair Ratio for valuation analysis.

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

Analyst Forecast: Insufficient data to show price forecast.