
Dampskibsselskabet Norden A/S
CSE:DNORD

Intrinsic Value
The intrinsic value of one
DNORD
stock under the Base Case scenario is
992.94
DKK.
Compared to the current market price of 204.2 DKK,
Dampskibsselskabet Norden A/S
is
Undervalued by 79%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Dampskibsselskabet Norden A/S
Fundamental Analysis


Revenue & Expenses Breakdown
Dampskibsselskabet Norden A/S
Balance Sheet Decomposition
Dampskibsselskabet Norden A/S
Current Assets | 961.8m |
Cash & Short-Term Investments | 291m |
Receivables | 461.2m |
Other Current Assets | 209.6m |
Non-Current Assets | 1.2B |
Long-Term Investments | 13.9m |
PP&E | 1.1B |
Intangibles | 55.9m |
Other Non-Current Assets | 68.7m |
Free Cash Flow Analysis
Dampskibsselskabet Norden A/S
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Dampskibsselskabet Norden A/S
Revenue
|
3.9B
USD
|
Cost of Revenue
|
-3.4B
USD
|
Gross Profit
|
516.5m
USD
|
Operating Expenses
|
-380.1m
USD
|
Operating Income
|
136.4m
USD
|
Other Expenses
|
-3.2m
USD
|
Net Income
|
133.2m
USD
|
DNORD Profitability Score
Profitability Due Diligence
Dampskibsselskabet Norden A/S's profitability score is 56/100. The higher the profitability score, the more profitable the company is.

Score
Dampskibsselskabet Norden A/S's profitability score is 56/100. The higher the profitability score, the more profitable the company is.
DNORD Solvency Score
Solvency Due Diligence
Dampskibsselskabet Norden A/S's solvency score is 62/100. The higher the solvency score, the more solvent the company is.

Score
Dampskibsselskabet Norden A/S's solvency score is 62/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
DNORD Price Targets Summary
Dampskibsselskabet Norden A/S
According to Wall Street analysts, the average 1-year price target for
DNORD
is 271.83 DKK
with a low forecast of 261.59 DKK and a high forecast of 287.7 DKK.
Dividends
Current shareholder yield for DNORD 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
DNORD
stock under the Base Case scenario is
992.94
DKK.
Compared to the current market price of 204.2 DKK,
Dampskibsselskabet Norden A/S
is
Undervalued by 79%.