
Bang & Olufsen A/S
CSE:BO

Intrinsic Value
The intrinsic value of one
BO
stock under the Base Case scenario is
12.76
DKK.
Compared to the current market price of 12.6 DKK,
Bang & Olufsen A/S
is
Undervalued by 1%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Bang & Olufsen A/S
Fundamental Analysis


Revenue & Expenses Breakdown
Bang & Olufsen A/S
Balance Sheet Decomposition
Bang & Olufsen A/S
Current Assets | 1.3B |
Cash & Short-Term Investments | 512m |
Receivables | 351m |
Other Current Assets | 454m |
Non-Current Assets | 849m |
PP&E | 325m |
Intangibles | 412m |
Other Non-Current Assets | 112m |
Free Cash Flow Analysis
Bang & Olufsen A/S
DKK | |
Free Cash Flow | DKK |
Earnings Waterfall
Bang & Olufsen A/S
Revenue
|
2.5B
DKK
|
Cost of Revenue
|
-1.1B
DKK
|
Gross Profit
|
1.4B
DKK
|
Operating Expenses
|
-1.4B
DKK
|
Operating Income
|
-8m
DKK
|
Other Expenses
|
-50m
DKK
|
Net Income
|
-58m
DKK
|
BO Profitability Score
Profitability Due Diligence
Bang & Olufsen A/S's profitability score is 38/100. The higher the profitability score, the more profitable the company is.

Score
Bang & Olufsen A/S's profitability score is 38/100. The higher the profitability score, the more profitable the company is.
BO Solvency Score
Solvency Due Diligence
Bang & Olufsen A/S's solvency score is 55/100. The higher the solvency score, the more solvent the company is.

Score
Bang & Olufsen A/S's solvency score is 55/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
BO Price Targets Summary
Bang & Olufsen A/S
According to Wall Street analysts, the average 1-year price target for
BO
is 15.3 DKK
with a low forecast of 14.14 DKK and a high forecast of 16.8 DKK.
Dividends
Current shareholder yield for BO 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
BO
stock under the Base Case scenario is
12.76
DKK.
Compared to the current market price of 12.6 DKK,
Bang & Olufsen A/S
is
Undervalued by 1%.