Marel hf
AEX:MAREL
Intrinsic Value
The intrinsic value of one MAREL stock under the Base Case scenario is 4.01 EUR. Compared to the current market price of 4.43 EUR, Marel hf is Overvalued by 10%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Marel hf
Fundamental Analysis

Revenue & Expenses Breakdown
Marel hf
Balance Sheet Decomposition
Marel hf
Current Assets | 764.5m |
Cash & Short-Term Investments | 62.7m |
Receivables | 365.8m |
Other Current Assets | 336m |
Non-Current Assets | 1.8B |
Long-Term Investments | 7m |
PP&E | 370.5m |
Intangibles | 1.4B |
Other Non-Current Assets | 41.9m |
Free Cash Flow Analysis
Marel hf
EUR | |
Free Cash Flow | EUR |
Earnings Waterfall
Marel hf
Revenue
|
1.7B
EUR
|
Cost of Revenue
|
-1.1B
EUR
|
Gross Profit
|
599.5m
EUR
|
Operating Expenses
|
-512.8m
EUR
|
Operating Income
|
86.7m
EUR
|
Other Expenses
|
-75.3m
EUR
|
Net Income
|
11.4m
EUR
|
MAREL Profitability Score
Profitability Due Diligence
Marel hf's profitability score is 47/100. The higher the profitability score, the more profitable the company is.
Score
Marel hf's profitability score is 47/100. The higher the profitability score, the more profitable the company is.
MAREL Solvency Score
Solvency Due Diligence
Marel hf's solvency score is 46/100. The higher the solvency score, the more solvent the company is.
Score
Marel hf's solvency score is 46/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
MAREL Price Targets Summary
Marel hf
Dividends
Current shareholder yield for MAREL is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one MAREL stock under the Base Case scenario is 4.01 EUR.
Compared to the current market price of 4.43 EUR, Marel hf is Overvalued by 10%.