SP Group A/S
CSE:SPG
Intrinsic Value
The intrinsic value of one SPG stock under the Base Case scenario is 517.84 DKK. Compared to the current market price of 307 DKK, SP Group A/S is Undervalued by 41%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
SP Group A/S
Fundamental Analysis

Revenue & Expenses Breakdown
SP Group A/S
Balance Sheet Decomposition
SP Group A/S
Current Assets | 1.3B |
Cash & Short-Term Investments | 115.6m |
Receivables | 579.5m |
Other Current Assets | 635m |
Non-Current Assets | 1.9B |
Long-Term Investments | 17m |
PP&E | 1.4B |
Intangibles | 421.3m |
Other Non-Current Assets | 8.8m |
Free Cash Flow Analysis
SP Group A/S
DKK | |
Free Cash Flow | DKK |
Earnings Waterfall
SP Group A/S
Revenue
|
3B
DKK
|
Cost of Revenue
|
-1.4B
DKK
|
Gross Profit
|
1.6B
DKK
|
Operating Expenses
|
-1.2B
DKK
|
Operating Income
|
404m
DKK
|
Other Expenses
|
-130.8m
DKK
|
Net Income
|
273.2m
DKK
|
SPG Profitability Score
Profitability Due Diligence
SP Group A/S's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
Score
SP Group A/S's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
SPG Solvency Score
Solvency Due Diligence
SP Group A/S's solvency score is 58/100. The higher the solvency score, the more solvent the company is.
Score
SP Group A/S's solvency score is 58/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
SPG Price Targets Summary
SP Group A/S
According to Wall Street analysts, the average 1-year price target for SPG is 408 DKK with a low forecast of 404 DKK and a high forecast of 420 DKK.
Dividends
Current shareholder yield for SPG 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 SPG stock under the Base Case scenario is 517.84 DKK.
Compared to the current market price of 307 DKK, SP Group A/S is Undervalued by 41%.