North Media A/S
CSE:NORTHM
Intrinsic Value
North Media A/S engages in the distribution, production, and sale of media activities, and digital products and services. [ Read More ]
The intrinsic value of one NORTHM stock under the Base Case scenario is 72.23 DKK. Compared to the current market price of 60.4 DKK, North Media A/S is Undervalued by 16%.
Valuation Backtest
North Media A/S
Run backtest to discover the historical profit from buying and selling NORTHM stocks based on their intrinsic value.
Analyze the historical link between intrinsic value and market price to make more informed investment decisions.
Fundamental Analysis
Balance Sheet Decomposition
North Media A/S
Current Assets | 938.9m |
Cash & Short-Term Investments | 812.8m |
Receivables | 98m |
Other Current Assets | 28.1m |
Non-Current Assets | 674m |
Long-Term Investments | 34.1m |
PP&E | 305.8m |
Intangibles | 333.5m |
Other Non-Current Assets | 600k |
Current Liabilities | 264m |
Accounts Payable | 66m |
Other Current Liabilities | 198m |
Non-Current Liabilities | 192.5m |
Long-Term Debt | 134.8m |
Other Non-Current Liabilities | 57.7m |
Earnings Waterfall
North Media A/S
Revenue
|
949.1m
DKK
|
Cost of Revenue
|
-410.8m
DKK
|
Gross Profit
|
538.3m
DKK
|
Operating Expenses
|
-388.4m
DKK
|
Operating Income
|
149.9m
DKK
|
Other Expenses
|
114.5m
DKK
|
Net Income
|
264.4m
DKK
|
Free Cash Flow Analysis
North Media A/S
NORTHM Profitability Score
Profitability Due Diligence
North Media A/S's profitability score is 66/100. The higher the profitability score, the more profitable the company is.
Score
North Media A/S's profitability score is 66/100. The higher the profitability score, the more profitable the company is.
NORTHM Solvency Score
Solvency Due Diligence
North Media A/S's solvency score is 90/100. The higher the solvency score, the more solvent the company is.
Score
North Media A/S's solvency score is 90/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
NORTHM Price Targets Summary
North Media A/S
According to Wall Street analysts, the average 1-year price target for NORTHM is 40 DKK .
Shareholder Return
NORTHM Price
North Media A/S
Average Annual Return | 27.34% |
Standard Deviation of Annual Returns | 50.76% |
Max Drawdown | -57% |
Market Capitalization | 1.1B DKK |
Shares Outstanding | 17 969 903 |
Percentage of Shares Shorted |
N/A
|
Company Profile
Country
Industry
Market Cap
Dividend Yield
Description
North Media A/S engages in the distribution, production, and sale of media activities, and digital products and services. The firm is primarily engaged in the publishing and distribution of newspapers in Denmark, with minor activities in England, Sweden and Germany. The Company’s activities are structured into two segments, namely Print and Online. The Print segment consists of the distribution activities of FK Distribution, as well as printing the newspapers of Sondagsavisen, Helsingor Dagblad and Lokalavisen Nordsaelland. Through Bekey A/S it develops an electronic key system used for stairway entrance doors and private doors. The Online segment consists of Ofir.dk, MatchWork.com, Sondagsavisen.dk, BoligPortal.dk, MinReklame.dk and BostadsPortal.se. The firm operates through its subsidiaries and joint ventures, including Helsingor Dagblad A/S, FK Distribution A/S, and BeKey A/S, among others. In November 2013, the Company acquired eight local newspapers from Berlingske Medier.
Contact
IPO
Employees
Officers
The intrinsic value of one NORTHM stock under the Base Case scenario is 72.23 DKK.
Compared to the current market price of 60.4 DKK, North Media A/S is Undervalued by 16%.