Wirtek A/S
CSE:WIRTEK
Intrinsic Value
The intrinsic value of one WIRTEK stock under the Base Case scenario is 6.62 DKK. Compared to the current market price of 6 DKK, Wirtek A/S is Undervalued by 9%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Wirtek A/S
Loading...
Fundamental Analysis

Revenue & Expenses Breakdown
Wirtek A/S
Balance Sheet Decomposition
Wirtek A/S
Current Assets | 22.9m |
Cash & Short-Term Investments | 4.7m |
Receivables | 14.7m |
Other Current Assets | 3.5m |
Non-Current Assets | 15.5m |
Long-Term Investments | 44k |
PP&E | 1.1m |
Intangibles | 14.4m |
Free Cash Flow Analysis
Wirtek A/S
DKK | |
Free Cash Flow | DKK |
Earnings Waterfall
Wirtek A/S
Revenue
|
69.4m
DKK
|
Cost of Revenue
|
-29.8m
DKK
|
Gross Profit
|
39.7m
DKK
|
Operating Expenses
|
-39.8m
DKK
|
Operating Income
|
-88k
DKK
|
Other Expenses
|
-840k
DKK
|
Net Income
|
-928k
DKK
|
WIRTEK Profitability Score
Profitability Due Diligence
Wirtek A/S's profitability score is 45/100. The higher the profitability score, the more profitable the company is.
Score
Wirtek A/S's profitability score is 45/100. The higher the profitability score, the more profitable the company is.
WIRTEK Solvency Score
Solvency Due Diligence
Wirtek A/S's solvency score is 63/100. The higher the solvency score, the more solvent the company is.
Score
Wirtek A/S's solvency score is 63/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
WIRTEK Price Targets Summary
Wirtek A/S
Dividends
Current shareholder yield for WIRTEK 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 WIRTEK stock under the Base Case scenario is 6.62 DKK.
Compared to the current market price of 6 DKK, Wirtek A/S is Undervalued by 9%.