Zestawienie aktualnego kursu akcji

Mo-BRUK S.A. z wycenami spółki

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	6.3	17.6	1.7
Mo-BRUK S.A.	8.2	15.0	4.1
Mediana / Mo-BRUK S.A.	0.8	1.2	0.4

---

Pozostałe spółki z branży Waste Management

Nazwa firmy	Symbol	Kapitalizacja (mln $)	EV/EBITDA	P/E	P/B	Giełda
Scandinavian Enviro Systems AB (publ)	SES.ST	85	48.6	-1,091.8	1.7	Stockholm Stock Exchange
Studsvik AB (publ)	SVIK.ST	175	37.8	171.0	4.4	Stockholm Stock Exchange
Clean Harbors, Inc.	CLH	12,207	8.8	31.3	4.8	New York Stock Exchange
VA Tech Wabag Limited	WABAG.NS	1,073	21.4	27.0	3.7	National Stock Exchange of India
Anaergia Inc.	ANRG.TO	173	-5.9	-6.2	-3.8	Toronto Stock Exchange
GEM Co., Ltd.	002340.SZ	4,584	5.2	30.7	1.6	Shenzhen
Daiki Axis Co., Ltd.	4245.T	61	-0.3	16.4	0.9	Tokyo
Taiwan Environment Scientific Co., Ltd.	8476.TW	113	6.0	13.9	1.7	Taiwan
Daiseki Co.,Ltd.	9793.T	1,086	10.6	17.7	1.9	Tokyo
Veolia Environnement S.A.	VVD.DE	25,697	2.1	20.1	1.7	Frankfurt Stock Exchange
Beijing Enterprises Environment Group Limited	0154.HK	130	-3.2	3.4	0.3	HKSE
Beijing GeoEnviron Engineering & Technology, Inc.	603588.SS	1,315	0.1	18.4	1.0	Shanghai
GFL Environmental Inc.	GFL.TO	16,856	14.2	8.7	3.1	Toronto Stock Exchange
Sunny Friend Environmental Technology Co., Ltd.	8341.TW	316	4.3	15.8	1.9	Taiwan
National Environmental Recycling Company	9540.SR	236	31.3	25.1	2.1	Saudi
Sanix Incorporated	4651.T	78	1.4	7.8	1.1	Tokyo
Dynagreen Environmental Protection Group Co., Ltd.	1330.HK	1,321	-1.8	17.5	0.9	HKSE
Beijing Originwater Technology Co., Ltd.	300070.SZ	2,281	-2.9	600.0	0.6	Shenzhen
CSD Water Service Co., Ltd.	603903.SS	282	-14.4	-18.4	1.6	Shanghai
Kimou Environmental Holding Limited	6805.HK	268	0.0	15.9	1.7	HKSE
Republic Services, Inc.	RSG	75,062	12.6	36.1	6.5	New York Stock Exchange
Shanghai Environment Group Co., Ltd	601200.SS	1,522	2.7	18.1	1.0	Shanghai
Korea Environment Technology Co., LTD.	029960.KQ	312	10.4	16.5	2.3	KOSDAQ
Shanghai Taihe Water Environmental Technology Development Co.,Ltd.	605081.SS	204	-4.3	-4.4	1.6	Shanghai
Envipro Holdings Inc.	5698.T	103	6.7	26.7	0.9	Tokyo
Waste Connections, Inc.	WCN	47,203	16.8	75.0	5.9	New York Stock Exchange
Suido Kiko Kaisha, Ltd.	6403.T	60	8.1	20.9	0.9	Tokyo
Secure Energy Services Inc.	SES.TO	2,647	6.9	19.9	4.0	Toronto Stock Exchange
Tianjin Capital Environmental Protection Group Company Limited	1065.HK	1,190	1.9	7.0	0.6	HKSE
Taliworks Corporation Berhad	8524.KL	290	8.1	17.9	1.8	Kuala Lumpur
Chin Hsin Environ Engineering Co., Ltd.	6951.TW	117	10.0	14.8	3.1	Taiwan
TUS ENVIRONMENTAL SCIENCE AND TECHNOLOGY DEVELOPMENT Co., LTD.	000826.SZ	383	3.5	-0.7	1.0	Shenzhen
Befesa S.A.	BFSA.DE	1,271	2.3	32.0	1.3	Frankfurt Stock Exchange
Tomra Systems ASA	TOM.OL	4,061	11.4	38.3	6.6	Oslo Stock Exchange
Asahi Holdings, Inc.	5857.T	997	-5.8	10.3	1.2	Tokyo
Cleanaway Waste Management Limited	CWY.AX	4,186	7.5	41.0	2.1	Australian Securities Exchange
Qingdao Huicheng Environmental Technology Group Co., Ltd.	300779.SZ	5,576	294.1	3,100.2	32.5	Shenzhen
Anhui Zhonghuan Environmental Protection Technology Co.,Ltd	300692.SZ	374	-0.3	56.3	1.2	Shenzhen
Perma-Fix Environmental Services, Inc.	PESI	210	-19.5	-10.5	3.5	NASDAQ Capital Market
Waste Management, Inc.	WM	91,496	10.3	34.2	10.6	New York Stock Exchange
Casella Waste Systems, Inc.	CWST	6,744	20.5	532.7	4.4	NASDAQ Global Select
Forest Water Environmental Engineering Co., Ltd.	8473.TW	197	3.4	28.4	0.9	Taiwan
Fomento de Construcciones y Contratas, S.A.	FCC.MC	6,081	2.2	11.2	1.8	Madrid Stock Exchange
ECOVE Environment Corp.	6803.TWO	707	9.8	16.5	3.5	Taipei Exchange
Renewi plc	RWI.AS	961	1.1	-13.8	2.7	Amsterdam
Séché Environnement SA	SCHP.PA	815	-0.3	22.4	2.2	Paris
Renewi plc	RWI.L	934	2.4	58.9	1.7	London Stock Exchange
Veolia Environnement S.A.	VIE.PA	25,593	2.1	20.1	1.7	Paris
Waste Connections, Inc.	WCN.TO	47,238	16.7	75.0	5.9	Toronto Stock Exchange
Lassila & Tikanoja Oyj	0F29.L	423	3.3	145.3	1.9	London Stock Exchange
Antony Waste Handling Cell Limited	AWHCL.BO	212	6.1	21.4	2.8	Bombay Stock Exchange
Cleanaway Company Limited	8422.TW	719	5.7	15.5	3.4	Taiwan
Séché Environnement SA	0OG6.L	926	-0.3	22.4	2.2	London Stock Exchange
GFL Environmental Inc.	GFL	16,847	14.2	8.7	3.1	New York Stock Exchange
Campine NV	CAMB.BR	445	8.6	17.2	4.4	Brussels
Lassila & Tikanoja Oyj	LAT1V.HE	422	2.4	145.2	1.9	Helsinki
Derichebourg SA	DBG.PA	1,080	0.6	12.3	0.9	Paris
China Conch Environment Protection Holdings Limited	0587.HK	163	-5.2	24.4	0.4	HKSE
Daiseki Eco. Solution Co., Ltd.	1712.T	130	4.4	15.6	1.1	Tokyo
INSUN Environmental New Technology Co., Ltd.	060150.KQ	183	34.5	-10.9	0.8	KOSDAQ
ABO-Group Environment NV	ABO.BR	77	6.3	34.7	2.5	Brussels
Net-a-Go Technology Company Limited	1483.HK	136	-10.8	-19.6	1.6	HKSE
Montrose Environmental Group, Inc.	MEG	751	47.3	-10.7	1.7	New York Stock Exchange
Wuxi Xuelang Environmental Technology Co., Ltd.	300385.SZ	254	-2.8	-3.7	9.4	Shenzhen
Canvest Environmental Protection Group Company Limited	1381.HK	1,511	0.2	13.7	1.2	HKSE
Ping Ho Environmental Technology Co., Ltd.	6771.TW	59	7.2	13.5	1.9	Taiwan
Enviri Corporation	NVRI	723	-3.9	-5.8	1.8	New York Stock Exchange
Orizon Valorização de Resíduos S.A.	ORVR3.SA	729	5.2	140.0	5.3	São Paulo
Guangxi Bossco Environmental Protection Technology Co.,Ltd.	300422.SZ	362	0.4	-2.8	2.0	Shenzhen
Norva24 Group AB (Publ)	NORVA.ST	677	7.2	39.0	3.0	Stockholm Stock Exchange
Mo-BRUK S.A.	MBR.WA	289	8.3	15.2	4.1	Warsaw Stock Exchange
Tianjin Capital Environmental Protection Group Company Limited	600874.SS	1,198	2.0	11.6	1.0	Shanghai
Ambipar Emergency Response	AMBI	244	-2.6	-19,710.9	35.0	American Stock Exchange
Wangneng Environment Co., Ltd.	002034.SZ	1,025	2.5	12.7	1.1	Shenzhen
Aurea SA	AURE.PA	59	2.9	-18.6	0.8	Paris
China Everbright Environment Group Limited	0257.HK	3,233	-5.2	7.5	0.5	HKSE
Realord Group Holdings Limited	1196.HK	1,790	-51.2	-15.8	5.2	HKSE
Kaname Kogyo Co.,Ltd.	6566.T	126	8.4	12.4	1.0	Tokyo
Antony Waste Handling Cell Limited	AWHCL.NS	212	6.1	21.4	2.8	National Stock Exchange of India
Ambipar Participações e Empreendimentos S.A.	AMBP3.SA	4,299	7.1	-105.1	16.8	São Paulo
Republic Services, Inc.	0KW1.L	75,023	12.6	36.1	6.5	London Stock Exchange
Datang Environment Industry Group Co., Ltd.	1272.HK	454	0.3	5.4	0.4	HKSE
Capital Environment Holdings Limited	3989.HK	140	-8.7	4.3	0.2	HKSE
Qiaoyin City Management Co.,Ltd.	002973.SZ	781	5.5	20.9	2.2	Shenzhen
Techzone Technology Materials Co., Ltd.	6947.TWO	234	12.9	76.7	3.2	Taipei Exchange
Dongjiang Environmental Company Limited	002672.SZ	631	0.6	-6.7	1.5	Shenzhen
Groupe Pizzorno Environnement	GPE.PA	291	2.9	17.3	2.3	Paris
VA Tech Wabag Limited	WABAG.BO	1,072	21.4	27.0	3.7	Bombay Stock Exchange
Daiei Kankyo Co., Ltd.	9336.T	1,952	9.7	20.2	3.1	Tokyo
Waste Management, Inc.	UWS.DE	91,303	8.3	29.4	9.1	Frankfurt Stock Exchange
Dongjiang Environmental Company Limited	0895.HK	648	0.7	-4.5	0.8	HKSE
TRE Holdings Corporation	9247.T	436	1.3	5.4	0.9	Tokyo
ALBA SE	ABA.F	89	6.2	284.6	0.6	Frankfurt Stock Exchange
Taiwan Steel Union Co., Ltd	6581.TW	395	9.4	13.8	3.0	Taiwan
Cambi ASA	CAMBI.OL	347	17.9	26.8	7.7	Oslo Stock Exchange
China Resources and Environment Co.,Ltd.	600217.SS	1,013	22.8	444.7	2.2	Shanghai
Orzel Bialy S.A.	OBL.WA	176	4.7	6.2	0.9	Warsaw Stock Exchange
Tongxing Environmental Protection Technology Co.,Ltd	003027.SZ	329	37.7	56.9	1.5	Shenzhen
Zhejiang Zone-King Environmental Sci&Tech Co., Ltd.	688701.SS	161	-14.7	-13.5	5.1	Shanghai
China Tianying Inc.	000035.SZ	1,450	3.3	62.6	1.1	Shenzhen
Beijing Enterprises Urban Resources Group Limited	3718.HK	161	-0.5	42.9	0.4	HKSE
EIT Environmental Development Group Co.,Ltd	300815.SZ	1,073	6.4	13.1	1.8	Shenzhen
Eco Recycling Limited	ECORECO.BO	142	36.5	50.5	13.3	Bombay Stock Exchange
Enrestec Inc.	7507.TWO	159	58.7	-683.3	5.5	Taipei Exchange
Revivegen Co., Ltd.	7578.TWO	63	-11.7	47.2	1.2	Taipei Exchange
NJS Co., Ltd.	2325.T	353	17.7	20.6	1.9	Tokyo
Fuluhashi EPO Corporation	9221.T	87	5.7	12.7	2.3	Tokyo
Nupur Recyclers Limited	NRL.NS	62	20.9	36.9	4.5	National Stock Exchange of India
Beijing ZEHO Waterfront Ecological Environment Treatment Co., Ltd.	605069.SS	324	-15.0	-14.4	2.5	Shanghai
Jiin Yeeh Ding Enterprises Corp.	8390.TWO	210	12.0	12.9	1.9	Taipei Exchange
Midac Holdings Co., Ltd.	6564.T	372	9.8	19.4	3.6	Tokyo
Guangdong Liantai Environmental Protection Co.,Ltd.	603797.SS	374	-4.0	15.7	0.9	Shanghai
Waste Management, Inc.	0LTG.L	91,174	10.2	34.1	10.5	London Stock Exchange
Dynagreen Environmental Protection Group Co., Ltd.	601330.SS	1,281	-0.9	16.4	1.3	Shanghai
Chongqing Sanfeng Environment Group Corp., Ltd.	601827.SS	1,993	5.1	12.3	1.3	Shanghai
Zhejiang Weiming Environment Protection Co., Ltd.	603568.SS	4,475	8.0	12.0	2.3	Shanghai
Agilyx ASA	AGLX.OL	265	-39.5	-20.1	1.6	Oslo Stock Exchange
GRANDTOP YONGXING GROUP CO LTD	601033.SS	1,933	5.7	17.2	1.3	Shanghai
LanzaTech Global, Inc.	LNZA	72	-0.3	-0.4	4.5	NASDAQ Capital Market
Wave Cyber (Shanghai) Co., Ltd.	688718.SS	341	49.4	54.5	2.8	Shanghai
Shandong Intco Recycling Resources Co., Ltd.	688087.SS	683	6.5	15.9	1.9	Shanghai