Balco Group AB
F:B9C

Watchlist Manager
Balco Group AB Logo
Balco Group AB
F:B9C
Watchlist
Price: 1.68 EUR 9.45%
Market Cap: 38.7m EUR

Intrinsic Value

The intrinsic value of one B9C stock under the Base Case scenario is 3.85 EUR. Compared to the current market price of 1.68 EUR, Balco Group AB is Undervalued by 56%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

B9C Intrinsic Value
3.85 EUR
Undervaluation 56%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Balco Group AB

What is Valuation History?
Ask AI Assistant
What other research platforms think about B9C?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is B9C valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Balco Group AB.

Explain Valuation
Compare B9C to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about BALCO?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Balco Group AB

Current Assets 591.5m
Cash & Short-Term Investments 48.1m
Receivables 482.3m
Other Current Assets 61.1m
Non-Current Assets 1.1B
Long-Term Investments 900k
PP&E 275.7m
Intangibles 813.6m
Other Non-Current Assets 9.7m
Current Liabilities 348.4m
Accounts Payable 126.1m
Other Current Liabilities 222.3m
Non-Current Liabilities 602.9m
Long-Term Debt 520.9m
Other Non-Current Liabilities 82m
Efficiency

Free Cash Flow Analysis
Balco Group AB

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Balco Group AB

Revenue
1.3B SEK
Cost of Revenue
-1.2B SEK
Gross Profit
160.2m SEK
Operating Expenses
-182.8m SEK
Operating Income
-22.7m SEK
Other Expenses
-13.8m SEK
Net Income
-36.4m SEK
Fundamental Scores

B9C Profitability Score
Profitability Due Diligence

Balco Group AB's profitability score is 37/100. The higher the profitability score, the more profitable the company is.

Sustainable 3Y Average Gross Margin
Healthy Gross Margin
Declining Net Margin
Declining Gross Margin
37/100
Profitability
Score

Balco Group AB's profitability score is 37/100. The higher the profitability score, the more profitable the company is.

B9C Solvency Score
Solvency Due Diligence

Balco Group AB's solvency score is 34/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Low Altman Z-Score
34/100
Solvency
Score

Balco Group AB's solvency score is 34/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

B9C Price Targets Summary
Balco Group AB

There are no price targets for B9C.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for BALCO 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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one B9C stock?

The intrinsic value of one B9C stock under the Base Case scenario is 3.85 EUR.

Is B9C stock undervalued or overvalued?

Compared to the current market price of 1.68 EUR, Balco Group AB is Undervalued by 56%.

Back to Top