
Karnov Group AB (publ)
LSE:0A39

Intrinsic Value
The intrinsic value of one
0A39
stock under the Base Case scenario is
71.71
SEK.
Compared to the current market price of 103.8 SEK,
Karnov Group AB (publ)
is
Overvalued by 31%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Karnov Group AB (publ)
Fundamental Analysis


Revenue & Expenses Breakdown
Karnov Group AB (publ)
Balance Sheet Decomposition
Karnov Group AB (publ)
Current Assets | 802.8m |
Cash & Short-Term Investments | 139.9m |
Receivables | 560.9m |
Other Current Assets | 102m |
Non-Current Assets | 6.1B |
Long-Term Investments | 49.9m |
PP&E | 180m |
Intangibles | 5.7B |
Other Non-Current Assets | 206.3m |
Free Cash Flow Analysis
Karnov Group AB (publ)
SEK | |
Free Cash Flow | SEK |
Earnings Waterfall
Karnov Group AB (publ)
Revenue
|
2.6B
SEK
|
Cost of Revenue
|
-347.6m
SEK
|
Gross Profit
|
2.3B
SEK
|
Operating Expenses
|
-2.1B
SEK
|
Operating Income
|
182.7m
SEK
|
Other Expenses
|
-126.7m
SEK
|
Net Income
|
56m
SEK
|
0A39 Profitability Score
Profitability Due Diligence
Karnov Group AB (publ)'s profitability score is 53/100. The higher the profitability score, the more profitable the company is.

Score
Karnov Group AB (publ)'s profitability score is 53/100. The higher the profitability score, the more profitable the company is.
0A39 Solvency Score
Solvency Due Diligence
Karnov Group AB (publ)'s solvency score is 37/100. The higher the solvency score, the more solvent the company is.

Score
Karnov Group AB (publ)'s solvency score is 37/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
0A39 Price Targets Summary
Karnov Group AB (publ)
According to Wall Street analysts, the average 1-year price target for
0A39
is 108.16 SEK
with a low forecast of 95.39 SEK and a high forecast of 120.04 SEK.
Dividends
Current shareholder yield for KAR 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
0A39
stock under the Base Case scenario is
71.71
SEK.
Compared to the current market price of 103.8 SEK,
Karnov Group AB (publ)
is
Overvalued by 31%.