
Gyldendal A/S
CSE:GYLD B

Intrinsic Value
The intrinsic value of one
GYLD B
stock under the Base Case scenario is
296.6
DKK.
Compared to the current market price of 322 DKK,
Gyldendal A/S
is
Overvalued by 8%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

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


Revenue & Expenses Breakdown
Gyldendal A/S
Balance Sheet Decomposition
Gyldendal A/S
Current Assets | 259.2m |
Receivables | 171.6m |
Other Current Assets | 87.7m |
Non-Current Assets | 356.2m |
PP&E | 123.1m |
Intangibles | 233m |
Free Cash Flow Analysis
Gyldendal A/S
DKK | |
Free Cash Flow | DKK |
Earnings Waterfall
Gyldendal A/S
Revenue
|
746m
DKK
|
Cost of Revenue
|
-411.1m
DKK
|
Gross Profit
|
334.9m
DKK
|
Operating Expenses
|
-289.2m
DKK
|
Operating Income
|
45.7m
DKK
|
Other Expenses
|
-13.9m
DKK
|
Net Income
|
31.9m
DKK
|
GYLD B Profitability Score
Profitability Due Diligence
Gyldendal A/S's profitability score is 45/100. The higher the profitability score, the more profitable the company is.

Score
Gyldendal A/S's profitability score is 45/100. The higher the profitability score, the more profitable the company is.
GYLD B Solvency Score
Solvency Due Diligence
Gyldendal A/S's solvency score is 68/100. The higher the solvency score, the more solvent the company is.

Score
Gyldendal A/S's solvency score is 68/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
GYLD B Price Targets Summary
Gyldendal A/S
Dividends
Current shareholder yield for GYLD B 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
GYLD B
stock under the Base Case scenario is
296.6
DKK.
Compared to the current market price of 322 DKK,
Gyldendal A/S
is
Overvalued by 8%.