
Schrodinger Inc
NASDAQ:SDGR

Intrinsic Value
The intrinsic value of one
SDGR
stock under the Base Case scenario is
16.27
USD.
Compared to the current market price of 25.98 USD,
Schrodinger Inc
is
Overvalued by 37%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Schrodinger Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Schrodinger Inc
Balance Sheet Decomposition
Schrodinger Inc
Current Assets | 635m |
Cash & Short-Term Investments | 352.1m |
Receivables | 255.3m |
Other Current Assets | 27.5m |
Non-Current Assets | 188.2m |
Long-Term Investments | 43.2m |
PP&E | 136.1m |
Intangibles | 4.8m |
Other Non-Current Assets | 4.2m |
Free Cash Flow Analysis
Schrodinger Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Schrodinger Inc
Revenue
|
207.5m
USD
|
Cost of Revenue
|
-75.5m
USD
|
Gross Profit
|
132.1m
USD
|
Operating Expenses
|
-341.4m
USD
|
Operating Income
|
-209.3m
USD
|
Other Expenses
|
22.2m
USD
|
Net Income
|
-187.1m
USD
|
SDGR Profitability Score
Profitability Due Diligence
Schrodinger Inc's profitability score is 27/100. The higher the profitability score, the more profitable the company is.

Score
Schrodinger Inc's profitability score is 27/100. The higher the profitability score, the more profitable the company is.
SDGR Solvency Score
Solvency Due Diligence
Schrodinger Inc's solvency score is 57/100. The higher the solvency score, the more solvent the company is.

Score
Schrodinger Inc's solvency score is 57/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
SDGR Price Targets Summary
Schrodinger Inc
According to Wall Street analysts, the average 1-year price target for
SDGR
is 32.41 USD
with a low forecast of 26.26 USD and a high forecast of 40.95 USD.
Dividends
Current shareholder yield for SDGR 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
SDGR
stock under the Base Case scenario is
16.27
USD.
Compared to the current market price of 25.98 USD,
Schrodinger Inc
is
Overvalued by 37%.