
edding AG
F:EDD3

Intrinsic Value
The intrinsic value of one
EDD3
stock under the Base Case scenario is
138.86
EUR.
Compared to the current market price of 38 EUR,
edding AG
is
Undervalued by 73%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
edding AG
Fundamental Analysis


Revenue & Expenses Breakdown
edding AG
Balance Sheet Decomposition
edding AG
Current Assets | 83.4m |
Cash & Short-Term Investments | 16.6m |
Receivables | 32m |
Other Current Assets | 34.8m |
Non-Current Assets | 42.2m |
Long-Term Investments | 1.2m |
PP&E | 23.7m |
Intangibles | 1.7m |
Other Non-Current Assets | 15.6m |
Free Cash Flow Analysis
edding AG
EUR | |
Free Cash Flow | EUR |
Earnings Waterfall
edding AG
Revenue
|
160.2m
EUR
|
Cost of Revenue
|
-62.6m
EUR
|
Gross Profit
|
97.6m
EUR
|
Operating Expenses
|
-91.6m
EUR
|
Operating Income
|
6m
EUR
|
Other Expenses
|
-4.2m
EUR
|
Net Income
|
1.8m
EUR
|
EDD3 Profitability Score
Profitability Due Diligence
edding AG's profitability score is 48/100. The higher the profitability score, the more profitable the company is.

Score
edding AG's profitability score is 48/100. The higher the profitability score, the more profitable the company is.
EDD3 Solvency Score
Solvency Due Diligence
edding AG's solvency score is 62/100. The higher the solvency score, the more solvent the company is.

Score
edding AG's solvency score is 62/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
EDD3 Price Targets Summary
edding AG
Dividends
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?
The intrinsic value of one
EDD3
stock under the Base Case scenario is
138.86
EUR.
Compared to the current market price of 38 EUR,
edding AG
is
Undervalued by 73%.