Trifork Holding AG
CSE:TRIFOR
Intrinsic Value
The intrinsic value of one TRIFOR stock under the Base Case scenario is 165.18 DKK. Compared to the current market price of 96 DKK, Trifork Holding AG is Undervalued by 42%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Trifork Holding AG
Fundamental Analysis

Revenue & Expenses Breakdown
Trifork Holding AG
Balance Sheet Decomposition
Trifork Holding AG
Current Assets | 88.9m |
Cash & Short-Term Investments | 32.6m |
Receivables | 49.3m |
Other Current Assets | 7m |
Non-Current Assets | 234.4m |
Long-Term Investments | 88.2m |
PP&E | 55.1m |
Intangibles | 90.6m |
Other Non-Current Assets | 526k |
Free Cash Flow Analysis
Trifork Holding AG
EUR | |
Free Cash Flow | EUR |
Earnings Waterfall
Trifork Holding AG
Revenue
|
213m
EUR
|
Cost of Revenue
|
-41.1m
EUR
|
Gross Profit
|
172m
EUR
|
Operating Expenses
|
-162.4m
EUR
|
Operating Income
|
9.6m
EUR
|
Other Expenses
|
5.7m
EUR
|
Net Income
|
15.2m
EUR
|
TRIFOR Profitability Score
Profitability Due Diligence
Trifork Holding AG's profitability score is 53/100. The higher the profitability score, the more profitable the company is.
Score
Trifork Holding AG's profitability score is 53/100. The higher the profitability score, the more profitable the company is.
TRIFOR Solvency Score
Solvency Due Diligence
Trifork Holding AG's solvency score is 50/100. The higher the solvency score, the more solvent the company is.
Score
Trifork Holding AG's solvency score is 50/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
TRIFOR Price Targets Summary
Trifork Holding AG
According to Wall Street analysts, the average 1-year price target for TRIFOR is 110.93 DKK with a low forecast of 95.95 DKK and a high forecast of 136.5 DKK.
Dividends
Current shareholder yield for TRIFOR 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 TRIFOR stock under the Base Case scenario is 165.18 DKK.
Compared to the current market price of 96 DKK, Trifork Holding AG is Undervalued by 42%.