Fernheizwerk Neukoelln AG
F:FHW
Intrinsic Value
The intrinsic value of one FHW stock under the Base Case scenario is 34.77 EUR. Compared to the current market price of 24.6 EUR, Fernheizwerk Neukoelln AG is Undervalued by 29%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Fernheizwerk Neukoelln AG
Fundamental Analysis

Revenue & Expenses Breakdown
Fernheizwerk Neukoelln AG
Balance Sheet Decomposition
Fernheizwerk Neukoelln AG
Current Assets | 101m |
Receivables | 55m |
Other Current Assets | 46m |
Non-Current Assets | 76m |
PP&E | 76m |
Intangibles | 500k |
Other Non-Current Assets | -500k |
Free Cash Flow Analysis
Fernheizwerk Neukoelln AG
EUR | |
Free Cash Flow | EUR |
Earnings Waterfall
Fernheizwerk Neukoelln AG
Revenue
|
64m
EUR
|
Cost of Revenue
|
-48m
EUR
|
Gross Profit
|
16m
EUR
|
Operating Expenses
|
-9.8m
EUR
|
Operating Income
|
6.2m
EUR
|
Other Expenses
|
-2.2m
EUR
|
Net Income
|
4m
EUR
|
FHW Profitability Score
Profitability Due Diligence
Fernheizwerk Neukoelln AG's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
Score
Fernheizwerk Neukoelln AG's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
FHW Solvency Score
Solvency Due Diligence
Fernheizwerk Neukoelln AG's solvency score is 48/100. The higher the solvency score, the more solvent the company is.
Score
Fernheizwerk Neukoelln AG's solvency score is 48/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
FHW Price Targets Summary
Fernheizwerk Neukoelln AG
Dividends
Current shareholder yield for FHW 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 FHW stock under the Base Case scenario is 34.77 EUR.
Compared to the current market price of 24.6 EUR, Fernheizwerk Neukoelln AG is Undervalued by 29%.