
Dantax A/S
CSE:DANT

Intrinsic Value
The intrinsic value of one
DANT
stock under the Base Case scenario is
254.63
DKK.
Compared to the current market price of 510 DKK,
Dantax A/S
is
Overvalued by 50%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Dantax A/S
Fundamental Analysis


Revenue & Expenses Breakdown
Dantax A/S
Balance Sheet Decomposition
Dantax A/S
Current Assets | 81.6m |
Cash & Short-Term Investments | 69.2m |
Receivables | 3m |
Other Current Assets | 9.5m |
Non-Current Assets | 2.3m |
PP&E | 2.3m |
Free Cash Flow Analysis
Dantax A/S
DKK | |
Free Cash Flow | DKK |
Earnings Waterfall
Dantax A/S
Revenue
|
24.5m
DKK
|
Cost of Revenue
|
-10.9m
DKK
|
Gross Profit
|
13.6m
DKK
|
Operating Expenses
|
-12.6m
DKK
|
Operating Income
|
962k
DKK
|
Other Expenses
|
1.8m
DKK
|
Net Income
|
2.8m
DKK
|
DANT Profitability Score
Profitability Due Diligence
Dantax A/S's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Score
Dantax A/S's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
DANT Solvency Score
Solvency Due Diligence
Dantax A/S's solvency score is 87/100. The higher the solvency score, the more solvent the company is.

Score
Dantax A/S's solvency score is 87/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
DANT Price Targets Summary
Dantax A/S
Dividends
Current shareholder yield for DANT 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
DANT
stock under the Base Case scenario is
254.63
DKK.
Compared to the current market price of 510 DKK,
Dantax A/S
is
Overvalued by 50%.