
DFDS AS
CSE:DFDS

Intrinsic Value
The intrinsic value of one
DFDS
stock under the Base Case scenario is
510.36
DKK.
Compared to the current market price of 94.15 DKK,
DFDS AS
is
Undervalued by 82%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
DFDS AS
Fundamental Analysis

Revenue & Expenses Breakdown
DFDS AS
Balance Sheet Decomposition
DFDS AS
Current Assets | 7.3B |
Cash & Short-Term Investments | 1.6B |
Receivables | 4.9B |
Other Current Assets | 826m |
Non-Current Assets | 32B |
Long-Term Investments | 3m |
PP&E | 21.9B |
Intangibles | 9.8B |
Other Non-Current Assets | 222m |
Free Cash Flow Analysis
DFDS AS
DKK | |
Free Cash Flow | DKK |
Earnings Waterfall
DFDS AS
Revenue
|
29.8B
DKK
|
Cost of Revenue
|
-13.7B
DKK
|
Gross Profit
|
16B
DKK
|
Operating Expenses
|
-14.6B
DKK
|
Operating Income
|
1.4B
DKK
|
Other Expenses
|
-912m
DKK
|
Net Income
|
534m
DKK
|
DFDS Profitability Score
Profitability Due Diligence
DFDS AS's profitability score is 53/100. The higher the profitability score, the more profitable the company is.

Score
DFDS AS's profitability score is 53/100. The higher the profitability score, the more profitable the company is.
DFDS Solvency Score
Solvency Due Diligence
DFDS AS's solvency score is 30/100. The higher the solvency score, the more solvent the company is.

Score
DFDS AS's solvency score is 30/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
DFDS Price Targets Summary
DFDS AS
According to Wall Street analysts, the average 1-year price target for
DFDS
is 140.08 DKK
with a low forecast of 91.91 DKK and a high forecast of 210 DKK.
Dividends
Current shareholder yield for DFDS 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
DFDS
stock under the Base Case scenario is
510.36
DKK.
Compared to the current market price of 94.15 DKK,
DFDS AS
is
Undervalued by 82%.