C

Core Laboratories Inc
F:HJ1

Watchlist Manager
Core Laboratories Inc
F:HJ1
Watchlist
Price: 0.046 EUR Market Closed
Market Cap: 2.1m EUR

Intrinsic Value

The intrinsic value of one HJ1 stock under the Base Case scenario is 4.834 EUR. Compared to the current market price of 0.046 EUR, Core Laboratories Inc is Undervalued by 99%.

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

HJ1 Intrinsic Value
4.834 EUR
Undervaluation 99%
Intrinsic Value
Price
C
Worst Case
Base Case
Best Case
Compare HJ1 to

Fundamental Analysis

Core Laboratories Inc
F:HJ1
US
Energy
Market Cap
2.1m EUR
IPO
Oct 22, 2018
US
Energy
Market Cap
2.1m EUR
IPO
Oct 22, 2018
Price
$
Company Overview
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Contacts
Loading...
How do you feel about HJ1?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Core Laboratories Inc

Current Assets 226.9m
Cash & Short-Term Investments 25.6m
Receivables 125m
Other Current Assets 76.3m
Non-Current Assets 364.4m
PP&E 152m
Intangibles 106.1m
Other Non-Current Assets 106.3m
Current Liabilities 95.7m
Accounts Payable 36.9m
Accrued Liabilities 38.7m
Other Current Liabilities 20.1m
Non-Current Liabilities 224.3m
Long-Term Debt 114.1m
Other Non-Current Liabilities 110.2m
Efficiency

Free Cash Flow Analysis
Core Laboratories Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Core Laboratories Inc

Revenue
517.5m USD
Cost of Revenue
-414.3m USD
Gross Profit
103.2m USD
Operating Expenses
-45.5m USD
Operating Income
57.8m USD
Other Expenses
-25.7m USD
Net Income
32.1m USD
Fundamental Scores

HJ1 Profitability Score
Profitability Due Diligence

Core Laboratories Inc's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

Positive 3Y Average ROE
ROIC is Increasing
ROE is Increasing
Healthy Gross Margin
51/100
Profitability
Score

Core Laboratories Inc's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

HJ1 Solvency Score
Solvency Due Diligence

Core Laboratories Inc's solvency score is 48/100. The higher the solvency score, the more solvent the company is.

Low D/E
Short-Term Solvency
Long-Term Solvency
Average Altman Z-Score
48/100
Solvency
Score

Core Laboratories Inc's solvency score is 48/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

HJ1 Price Targets Summary
Core Laboratories Inc

There are no price targets for HJ1.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Dividends

Core Laboratories Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for HJ1 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
No dividends
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

Ownership

HJ1 Insider Trading
Buy and sell transactions by insiders