LED iBond International AS
CSE:LEDIBOND
Intrinsic Value
The intrinsic value of one LEDIBOND stock under the Base Case scenario is 0.68 DKK. Compared to the current market price of 0.36 DKK, LED iBond International AS is Undervalued by 47%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
LED iBond International AS
Fundamental Analysis

Revenue & Expenses Breakdown
LED iBond International AS
Balance Sheet Decomposition
LED iBond International AS
Current Assets | 9m |
Cash & Short-Term Investments | 1.8m |
Receivables | 4.2m |
Other Current Assets | 2.9m |
Non-Current Assets | 17.8m |
Long-Term Investments | 665k |
Intangibles | 17.1m |
Free Cash Flow Analysis
LED iBond International AS
DKK | |
Free Cash Flow | DKK |
Earnings Waterfall
LED iBond International AS
Revenue
|
8.2m
DKK
|
Cost of Revenue
|
-4.9m
DKK
|
Gross Profit
|
3.3m
DKK
|
Operating Expenses
|
-16.6m
DKK
|
Operating Income
|
-13.3m
DKK
|
Other Expenses
|
730k
DKK
|
Net Income
|
-12.6m
DKK
|
LEDIBOND Profitability Score
Profitability Due Diligence
LED iBond International AS's profitability score is 25/100. The higher the profitability score, the more profitable the company is.
Score
LED iBond International AS's profitability score is 25/100. The higher the profitability score, the more profitable the company is.
LEDIBOND Solvency Score
Solvency Due Diligence
LED iBond International AS's solvency score is 26/100. The higher the solvency score, the more solvent the company is.
Score
LED iBond International AS's solvency score is 26/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
LEDIBOND Price Targets Summary
LED iBond International AS
Dividends
Current shareholder yield for LEDIBOND 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 LEDIBOND stock under the Base Case scenario is 0.68 DKK.
Compared to the current market price of 0.36 DKK, LED iBond International AS is Undervalued by 47%.