
Aquaporin A/S
CSE:AQP

Intrinsic Value
The intrinsic value of one
AQP
stock under the Base Case scenario is
8.54
DKK.
Compared to the current market price of 10.6 DKK,
Aquaporin A/S
is
Overvalued by 19%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Aquaporin A/S
Loading...
Fundamental Analysis


Revenue & Expenses Breakdown
Aquaporin A/S
Balance Sheet Decomposition
Aquaporin A/S
Current Assets | 164m |
Cash & Short-Term Investments | 103.5m |
Receivables | 37.6m |
Other Current Assets | 22.8m |
Non-Current Assets | 196m |
Long-Term Investments | 2.5m |
PP&E | 93.3m |
Intangibles | 100.1m |
Free Cash Flow Analysis
Aquaporin A/S
DKK | |
Free Cash Flow | DKK |
Earnings Waterfall
Aquaporin A/S
Revenue
|
23m
DKK
|
Cost of Revenue
|
-15.7m
DKK
|
Gross Profit
|
7.3m
DKK
|
Operating Expenses
|
-25.8m
DKK
|
Operating Income
|
-18.4m
DKK
|
Other Expenses
|
-1.5m
DKK
|
Net Income
|
-19.9m
DKK
|
AQP Profitability Score
Profitability Due Diligence
Aquaporin A/S's profitability score is 30/100. The higher the profitability score, the more profitable the company is.

Score
Aquaporin A/S's profitability score is 30/100. The higher the profitability score, the more profitable the company is.
AQP Solvency Score
Solvency Due Diligence
Aquaporin A/S's solvency score is 74/100. The higher the solvency score, the more solvent the company is.

Score
Aquaporin A/S's solvency score is 74/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
AQP Price Targets Summary
Aquaporin A/S
According to Wall Street analysts, the average 1-year price target for
AQP
is 25.5 DKK
with a low forecast of 25.25 DKK and a high forecast of 26.25 DKK.
Dividends
Current shareholder yield for AQP 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
AQP
stock under the Base Case scenario is
8.54
DKK.
Compared to the current market price of 10.6 DKK,
Aquaporin A/S
is
Overvalued by 19%.