edding AG
F:EDD3

Watchlist Manager
edding AG Logo
edding AG
F:EDD3
Watchlist
Price: 31.6 EUR -5.95% Market Closed
Market Cap: 14.5m EUR

Intrinsic Value

The intrinsic value of one EDD3 stock under the Base Case scenario is 113.81 EUR. Compared to the current market price of 31.6 EUR, edding AG is Undervalued by 72%.

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

EDD3 Intrinsic Value
113.81 EUR
Undervaluation 72%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
edding AG

What is Valuation History?
Ask AI Assistant
What other research platforms think about EDD3?

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 EDD3 valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for edding AG.

Explain Valuation
Compare EDD3 to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about EDD3?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
edding AG

Current Assets 83.9m
Receivables 24.4m
Other Current Assets 59.5m
Non-Current Assets 36.8m
Long-Term Investments 786k
PP&E 19.9m
Intangibles 1.6m
Other Non-Current Assets 14.4m
Current Liabilities 32.5m
Accounts Payable 5.3m
Other Current Liabilities 27.2m
Non-Current Liabilities 22.3m
Long-Term Debt 9.1m
Other Non-Current Liabilities 13.2m
Efficiency

Free Cash Flow Analysis
edding AG

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
edding AG

Revenue
156m EUR
Cost of Revenue
-63m EUR
Gross Profit
92.9m EUR
Operating Expenses
-86.4m EUR
Operating Income
6.6m EUR
Other Expenses
-8.1m EUR
Net Income
-1.6m EUR
Fundamental Scores

EDD3 Profitability Score
Profitability Due Diligence

edding AG's profitability score is 43/100. The higher the profitability score, the more profitable the company is.

Exceptional Gross Margin
Strong 3Y Average Gross Margin
Operating Margin is Increasing
Gross Margin is Increasing
43/100
Profitability
Score

edding AG's profitability score is 43/100. The higher the profitability score, the more profitable the company is.

EDD3 Solvency Score
Solvency Due Diligence

edding AG's solvency score is 54/100. The higher the solvency score, the more solvent the company is.

Low D/E
Short-Term Solvency
Long-Term Solvency
Average Altman Z-Score
54/100
Solvency
Score

edding AG's solvency score is 54/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

EDD3 Price Targets Summary
edding AG

There are no price targets for EDD3.
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 EDD3 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 EDD3 stock?

The intrinsic value of one EDD3 stock under the Base Case scenario is 113.81 EUR.

Is EDD3 stock undervalued or overvalued?

Compared to the current market price of 31.6 EUR, edding AG is Undervalued by 72%.

Back to Top