
Outbrain Inc
NASDAQ:OB

Intrinsic Value
The intrinsic value of one
OB
stock under the Base Case scenario is
14.11
USD.
Compared to the current market price of 2.82 USD,
Outbrain Inc
is
Undervalued by 80%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Outbrain Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Outbrain Inc
Balance Sheet Decomposition
Outbrain Inc
Current Assets | 343.1m |
Cash & Short-Term Investments | 166.1m |
Receivables | 149.2m |
Other Current Assets | 27.8m |
Non-Current Assets | 206.1m |
PP&E | 60.3m |
Intangibles | 80m |
Other Non-Current Assets | 65.8m |
Free Cash Flow Analysis
Outbrain Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Outbrain Inc
Revenue
|
889.9m
USD
|
Cost of Revenue
|
-697.8m
USD
|
Gross Profit
|
192.1m
USD
|
Operating Expenses
|
-204.7m
USD
|
Operating Income
|
-12.6m
USD
|
Other Expenses
|
11.9m
USD
|
Net Income
|
-711k
USD
|
OB Profitability Score
Profitability Due Diligence
Outbrain Inc's profitability score is 41/100. The higher the profitability score, the more profitable the company is.

Score
Outbrain Inc's profitability score is 41/100. The higher the profitability score, the more profitable the company is.
OB Solvency Score
Solvency Due Diligence
Outbrain Inc's solvency score is 46/100. The higher the solvency score, the more solvent the company is.

Score
Outbrain Inc's solvency score is 46/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
OB Price Targets Summary
Outbrain Inc
According to Wall Street analysts, the average 1-year price target for
OB
is 6.07 USD
with a low forecast of 4.04 USD and a high forecast of 10.5 USD.
Dividends
Current shareholder yield for OB 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
OB
stock under the Base Case scenario is
14.11
USD.
Compared to the current market price of 2.82 USD,
Outbrain Inc
is
Undervalued by 80%.