
Gelsenwasser AG
F:WWG

Intrinsic Value
The intrinsic value of one
WWG
stock under the Base Case scenario is
915.41
EUR.
Compared to the current market price of 540 EUR,
Gelsenwasser AG
is
Undervalued by 41%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Gelsenwasser AG
Fundamental Analysis


Revenue & Expenses Breakdown
Gelsenwasser AG
Balance Sheet Decomposition
Gelsenwasser AG
Current Assets | 868.8m |
Cash & Short-Term Investments | 386.7m |
Receivables | 396.2m |
Other Current Assets | 85.9m |
Non-Current Assets | 2.1B |
Long-Term Investments | 1.1B |
PP&E | 1B |
Intangibles | 23.8m |
Other Non-Current Assets | 21.5m |
Free Cash Flow Analysis
Gelsenwasser AG
EUR | |
Free Cash Flow | EUR |
Earnings Waterfall
Gelsenwasser AG
Revenue
|
3B
EUR
|
Cost of Revenue
|
-2.6B
EUR
|
Gross Profit
|
364.6m
EUR
|
Operating Expenses
|
-312.9m
EUR
|
Operating Income
|
51.7m
EUR
|
Other Expenses
|
65.5m
EUR
|
Net Income
|
117.2m
EUR
|
WWG Profitability Score
Profitability Due Diligence
Gelsenwasser AG's profitability score is 39/100. The higher the profitability score, the more profitable the company is.

Score
Gelsenwasser AG's profitability score is 39/100. The higher the profitability score, the more profitable the company is.
WWG Solvency Score
Solvency Due Diligence
Gelsenwasser AG's solvency score is 54/100. The higher the solvency score, the more solvent the company is.

Score
Gelsenwasser AG's solvency score is 54/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
WWG Price Targets Summary
Gelsenwasser AG
Dividends
Current shareholder yield for WWG 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
WWG
stock under the Base Case scenario is
915.41
EUR.
Compared to the current market price of 540 EUR,
Gelsenwasser AG
is
Undervalued by 41%.