CPD S.A.

Wyceny

Statystyki
Dywidendy
Rekomendacje
Wyceny
Wskaźniki
Analiza techniczna

Zestawienie wycen spółki z aktualnym kursem akcji
Aktualna cena: 6.18
Wartość godziwa DCF: -
Monte Carlo (mediana scenariuszy): -
Wycena zdyskontowanych dywidend: -
Wycena porównawcza (wskaźnikowa): -
Do wycen spółek stosujemy 4 metody:


Kliknij poniżej aby rozwinąć i zobaczyć szczegóły


Brak wyceny
-->
Kalkulacja wyceny (mln)
Wartość firmy (EV) -
Dług netto -
Gotówka -
Udziały mniejszościowe -
Ilość akcji -
Wartość godziwa firmy -
Wartość godziwa akcji -
Kalkulacja WACC - koszt kapitału
Stopa wolna od ryzyka -
Premia rynkowa -
Beta -
Udział kapitału własnego -
Udział długu -
Koszt kapitału własnego -
Koszt długu -
WACC -

Brak modelowania Monte Carlo

Metoda mnożnikowa – opiera się na porównaniu mnożników firm z branży, w której działa wyceniana spółka (np. EV/EBITDA, P/E, P/BV). Metoda ta bardzo dobrze odzwierciedla bieżący stan rynku, wymaga mniejszej liczby założeń oraz jest prostsza w zastosowaniu. Do jej wad można zaliczyć dużą podatność wyceny na zmienność cen porównywanych spółek, subiektywny dobór porównywalnych firm oraz uproszczenie obrazu spółki prowadzące do pominięcia bardzo istotnych parametrów (np. przewaga konkurencyjna, tempo wzrostu, poziom rentowności, strukturę zadłużenia).

EV/EBITDA TTM P/E TTM P/B TTM
Mediana dla branży - - -
CPD S.A. - - -
Mediana / CPD S.A. - - -


Pozostałe spółki z branży Real Estate - Diversified
Nazwa firmy Symbol Kapitalizacja (mln $) EV/EBITDA P/E P/B Giełda
Fastighets AB Balder (publ) BALD-B.ST 8,383 -7.1 12.4 0.9 Stockholm Stock Exchange
Corporación Inmobiliaria Vesta, S.A.B. de C.V. VESTA.MX 2,280 4.4 19.5 0.9 Mexico
Kindom Development Co., Ltd. 2520.TW 970 3.5 5.4 1.2 Taiwan
Lai Sun Development Company Limited 0488.HK 133 352.6 -0.5 0.0 HKSE
SanDi Properties Co.,Ltd. 1438.TW 145 131.5 -24.7 1.5 Taiwan
Eco World International Berhad 5283.KL 187 9.3 12.7 0.7 Kuala Lumpur
Mitsui Fudosan Co., Ltd. 8801.T 24,786 -1.1 14.8 1.2 Tokyo
GuocoLand Limited F17.SI 1,425 -7.4 15.3 0.4 Stock Exchange of Singapore
Arriyadh Development Co. 4150.SR 1,490 21.6 25.3 1.7 Saudi
Branicks Group AG BRNK.DE 188 -12.2 -0.6 0.2 XETRA
IMMOFINANZ AG IIA.VI 2,518 -2.9 16.2 0.5 Vienna
Stendörren Fastigheter AB (publ) STEF-B.ST 604 -3.2 16.0 1.1 Stockholm Stock Exchange
SYN prop e tech S.A. SYNE3.SA 178 0.4 1.8 0.9 São Paulo
Bangkok Land Public Company Limited BLAND.BK 263 2.3 15.3 0.2 Thailand
China Merchants Land Limited 0978.HK 166 281.9 -0.6 0.1 HKSE
Nexity SA NXI.PA 614 -6.0 -4.5 0.3 Paris
Hang Lung Group Limited 0010.HK 2,374 -23.9 11.5 0.2 HKSE
Tuan Sing Holdings Limited T24.SI 277 -19.5 151.2 0.3 Stock Exchange of Singapore
Hong Kong Ferry (Holdings) Company Limited 0050.HK 217 27.9 10.4 0.2 HKSE
Henderson Land Development Company Limited 0012.HK 16,319 -0.9 20.3 0.4 HKSE
Xi S&D Inc. 317400.KS 104 10.0 61.4 0.3 KSE
Unitech Limited UNITECH.NS 241 13.2 -0.8 -0.3 National Stock Exchange of India
The St. Joe Company JOE 2,879 13.1 37.1 4.0 New York Stock Exchange
Joy City Property Limited 0207.HK 671 -1.3 -48.1 0.1 HKSE
Prozone Realty Limited PROZONER.BO 69 6.0 -15.6 1.3 Bombay Stock Exchange
Henry Boot PLC BOOT.L 404 5.7 12.9 0.7 London Stock Exchange
Echo Investment S.A. ECH.WA 594 -4.9 -19.2 1.4 Warsaw Stock Exchange
Tomson Group Limited 0258.HK 921 54.0 39.2 0.6 HKSE
Heiwa Real Estate Co., Ltd. 8803.T 981 -3.6 7.6 0.6 Tokyo
Urbanet Corporation Co.,Ltd. 3242.T 112 -15.7 48.8 1.1 Tokyo
Huang Hsiang Construction Corporation 2545.TW 511 -5.6 5.4 1.0 Taiwan
Comstock Holding Companies, Inc. CHCI 124 12.9 8.3 2.4 NASDAQ Capital Market
Tokyu Fudosan Holdings Corporation 3289.T 4,834 -4.5 9.3 0.9 Tokyo
Mitsubishi Estate Co., Ltd. 8802.T 22,518 0.6 17.7 1.3 Tokyo
Bangkok Land Public Company Limited BLAND-R.BK 263 2.3 15.3 0.2 Thailand
The Phoenix Mills Limited PHOENIXLTD.NS 6,169 28.9 54.0 5.1 National Stock Exchange of India
Wadakohsan Corporation 8931.T 112 -4.2 5.3 0.5 Tokyo
Meiho Enterprise Co., Ltd. 8927.T 80 -1.5 11.9 1.4 Tokyo
Shenzhen New Nanshan Holding (Group) Co., Ltd. 002314.SZ 1,124 -32.2 -5.7 0.9 Shenzhen
HKR International Limited 0480.HK 172 -83.0 -1.3 0.1 HKSE
Tosei Corporation 8923.T 881 0.5 9.6 1.4 Tokyo
Zhong An Group Limited 0672.HK 89 -3.3 32.1 0.1 HKSE
Hufvudstaden AB (publ) HUFV-A.ST 2,418 9.0 29.0 0.9 Stockholm Stock Exchange
Frasers Property Limited TQ5.SI 2,826 -25.9 101.7 0.6 Stock Exchange of Singapore
OUE Limited LJ3.SI 642 -5.8 -2.9 0.3 Stock Exchange of Singapore
Retal Urban Development Company 4322.SR 2,070 17.1 28.7 9.2 Saudi
Barwa Real Estate Company Q.P.S.C. BRES.QA 3,004 -0.3 8.8 0.5 Qatar
Beijing Capital Grand Limited 1329.HK 250 -48.0 -10.7 0.5 HKSE
Morguard Corporation MRC.TO 930 -7.9 6.7 0.3 Toronto Stock Exchange
Starts Corporation Inc. 8850.T 1,455 6.5 8.9 1.2 Tokyo
Prestige Estates Projects Limited PRESTIGE.NS 8,875 22.4 157.1 4.8 National Stock Exchange of India
Mobimo Holding AG MOBN.SW 2,879 5.1 18.5 1.2 Swiss Exchange
Citycon Oyj CTY1S.HE 801 -5.8 -14.5 0.4 Helsinki
CBo Territoria SA CBOT.PA 156 -0.4 9.3 0.6 Paris
LAND Co., Ltd. 8918.T 93 17.4 16.2 1.6 Tokyo
Shenzhen Special Economic Zone Real Estate & Properties (Group) Co., Ltd. 000029.SZ 2,347 -58.8 -180.0 5.3 Shenzhen
AEON Mall Co., Ltd. 8905.T 4,214 -1.0 44.0 1.3 Tokyo
Novavest Real Estate AG NREN.SW 488 -5.7 20.5 0.9 Swiss Exchange
Central Pattana Public Company Limited CPN-R.BK 6,964 3.1 13.4 2.2 Thailand
ALM Equity AB (publ) ALM-PREF.ST 148 -1.2 -1.7 0.6 Stockholm Stock Exchange
ALM Equity AB (publ) ALM.ST 148 -1.2 -1.7 0.6 Stockholm Stock Exchange
Great Eagle Holdings Limited 0041.HK 1,420 -3.9 -6.4 0.2 HKSE
New World Development Company Limited 0017.HK 1,783 -73.3 -0.8 0.1 HKSE
Ascot Corp. 3264.T 226 -0.4 8.6 1.2 Tokyo
Zhejiang China Commodities City Group Co., Ltd. 600415.SS 16,034 26.5 35.6 5.3 Shanghai
CSI Properties Limited 0497.HK 289 -12.3 -0.6 0.1 HKSE
Chong Hong Construction Co., Ltd. 5534.TW 828 1.4 10.0 1.2 Taiwan
JHSF Participações S.A. JHSF3.SA 603 -0.2 3.2 0.6 São Paulo
DongWon Development Co.,Ltd. 013120.KQ 206 23.9 111.0 0.3 KOSDAQ
HIAG Immobilien Holding AG HIAG.SW 1,391 6.4 14.8 1.0 Swiss Exchange
Quality Houses Public Company Limited QH-R.BK 460 2.1 6.8 0.5 Thailand
Public Joint Stock Company PIK-specialized homebuilder PIKK.ME 5,608 0.0 0.0 0.0 Moscow Stock Exchange
Sankyo Frontier Co.,Ltd. 9639.T 300 2.9 8.1 0.9 Tokyo
San Far Property Limited 9946.TW 219 -1.2 20.7 1.0 Taiwan
LOG Commercial Properties e Participações S.A. LOGG3.SA 309 -0.3 4.6 0.5 São Paulo
Grupo Gicsa S.A.B. de C.V. GICSAB.MX 210 -5.2 5.5 0.1 Mexico
Good Com Asset Co., Ltd. 3475.T 210 3.3 9.7 2.6 Tokyo
Wing Tai Holdings Limited W05.SI 790 32.5 -11.4 0.3 Stock Exchange of Singapore
China Agri-Products Exchange Limited 0149.HK 57 -2.2 60.9 0.3 HKSE
Catena AB (publ) CATE.ST 2,889 5.7 20.2 1.2 Stockholm Stock Exchange
PSP Swiss Property AG PSPN.SW 8,063 6.9 18.2 1.2 Swiss Exchange
NEPI Rockcastle S.A. NRP.JO 55 267.3 10.8 0.9 Johannesburg
Asia Resources Holdings Limited 0899.HK 108 -28.1 -60.6 0.5 HKSE
Polaris Holdings Co., Ltd. 3010.T 331 5.9 12.5 1.2 Tokyo
Singapore Land Group Limited U06.SI 2,899 12.7 18.2 0.4 Stock Exchange of Singapore
Lendlease Group LLC.AX 2,333 -2.0 -2.7 0.7 Australian Securities Exchange
The Phoenix Mills Limited PHOENIXLTD.BO 6,172 28.9 54.0 5.1 Bombay Stock Exchange
Taiba Investments Co. 4090.SR 2,792 13.7 28.3 1.5 Saudi
FastPartner AB (publ) FPAR-A.ST 1,069 -5.4 23.4 0.6 Stockholm Stock Exchange
Prestige Estates Projects Limited PRESTIGE.BO 8,911 22.4 157.1 4.8 Bombay Stock Exchange
Central Pattana Public Company Limited CPN.BK 6,964 3.1 13.4 2.2 Thailand
Everbright Jiabao Co., Ltd. 600622.SS 641 2.5 -3.2 1.3 Shanghai
Sinolink Worldwide Holdings Limited 1168.HK 359 4.5 14.2 5.7 HKSE
The Global Ltd. 3271.T 230 -1.7 14.9 4.1 Tokyo
PT Pakuwon Jati Tbk PWON.JK 1,068 6.8 8.5 0.8 Jakarta Stock Exchange
Rich Development Co.,Ltd. 5512.TWO 227 -10.6 68.7 0.5 Taipei Exchange
FastPartner AB (publ) FPAR-D.ST 1,168 -5.4 23.4 0.6 Stockholm Stock Exchange
Hainan Airport Infrastructure Co., Ltd 600515.SS 5,934 38.1 125.1 1.8 Shanghai
Stratus Properties Inc. STRS 146 -27.7 -26.6 0.8 NASDAQ Global Select
Full Wang International Development Co., Ltd. 6219.TWO 84 -7.4 5.2 1.3 Taipei Exchange
SK D&D Co. Ltd. 210980.KS 137 -3.3 4.3 0.4 KSE
Sweeten Real Estate Development Co.,Ltd. 5525.TW 318 0.2 16.3 1.8 Taiwan
KSL Holdings Berhad 5038.KL 386 2.4 3.9 0.4 Kuala Lumpur
Sino-Ocean Group Holding Limited 3377.HK 150 7.9 -0.0 -0.1 HKSE
S E A Holdings Limited 0251.HK 88 -16.3 -5.1 0.2 HKSE
Lib Work Co.,Ltd. 1431.T 107 14.2 25.4 3.5 Tokyo
Shun Tak Holdings Limited 0242.HK 242 -6.1 -2.3 0.1 HKSE
NEPI Rockcastle S.A. NRP.AS 5,516 267.5 10.8 0.9 Amsterdam
Lifestyle Communities Limited LIC.AX 367 7.0 10.9 0.7 Australian Securities Exchange
Unitech Limited UNITECH.BO 242 13.2 -0.8 -0.3 Bombay Stock Exchange
Diös Fastigheter AB (publ) DIOS.ST 958 -5.9 15.5 0.8 Stockholm Stock Exchange
Fastighets AB Trianon (publ) TRIAN-B.ST 353 -7.6 14.8 0.7 Stockholm Stock Exchange
Aspen Group APZ.AX 573 22.3 13.8 1.7 Australian Securities Exchange
Quality Houses Public Company Limited QH.BK 460 2.1 6.8 0.5 Thailand
CCCG Real Estate Corporation Limited 000736.SZ 485 6.4 -0.6 -0.9 Shenzhen
Acrinova AB (publ) ACRI-A.ST 95 0.1 16.3 0.9 Stockholm Stock Exchange
Acrinova AB (publ) ACRI-B.ST 92 -0.2 15.2 0.9 Stockholm Stock Exchange
Hemisphere Properties India Limited HEMIPROP.BO 450 -1,260.5 -531.5 10.0 Bombay Stock Exchange
Zug Estates Holding AG ZUGN.SW 1,354 7.9 18.5 1.1 Swiss Exchange
Hemisphere Properties India Limited HEMIPROP.NS 450 -1,260.5 -531.5 10.0 National Stock Exchange of India
Fujian Sanmu Group Co., Ltd. 000632.SZ 263 1.9 -3.3 1.9 Shenzhen
Home Consortium Limited HMC.AX 1,034 27.3 7.0 0.9 Australian Securities Exchange
Open House Group Co., Ltd. 3288.T 5,069 3.2 8.7 1.5 Tokyo
Hung Sheng Construction Ltd. 2534.TW 392 -1.1 15.9 0.8 Taiwan
Radium Life Tech. Co., Ltd. 2547.TW 405 -3.9 4.0 0.8 Taiwan
Shining Building Business Co. Ltd. 5531.TW 300 -9.8 -118.3 0.9 Taiwan