Intrinsic Value

The intrinsic value of one EVLI stock under the Base Case scenario is 25.92 EUR. Compared to the current market price of 22 EUR, Evli Oyj is Undervalued by 15%.

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

EVLI Intrinsic Value
25.92 EUR
Undervaluation 15%
Intrinsic Value
Price
E
Worst Case
Base Case
Best Case

Valuation History
Evli Oyj

What is Valuation History?
Ask AI Assistant
What other research platforms think about EVLI?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is EVLI valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Evli Oyj.

Explain Valuation
Compare EVLI to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about EVLI?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Evli Oyj

Current Assets 130.4m
Cash & Short-Term Investments 130.4m
Non-Current Assets 334.8m
Long-Term Investments 66.6m
PP&E 10.6m
Intangibles 44.2m
Other Non-Current Assets 213.4m
Current Liabilities 37.3m
Accrued Liabilities 25.3m
Other Current Liabilities 12m
Non-Current Liabilities 283.7m
Long-Term Debt 102.8m
Other Non-Current Liabilities 180.9m
Efficiency

Free Cash Flow Analysis
Evli Oyj

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Evli Oyj

Revenue
126.5m EUR
Cost of Revenue
-9m EUR
Gross Profit
117.5m EUR
Operating Expenses
-65.3m EUR
Operating Income
52.2m EUR
Other Expenses
-18.6m EUR
Net Income
33.6m EUR
Fundamental Scores

EVLI Profitability Score
Profitability Due Diligence

Evli Oyj's profitability score is 63/100. The higher the profitability score, the more profitable the company is.

Exceptional 3Y Average ROE
Exceptional Operating Margin
Exceptional Gross Margin
Strong 3Y Average Gross Margin
63/100
Profitability
Score

Evli Oyj's profitability score is 63/100. The higher the profitability score, the more profitable the company is.

EVLI Solvency Score
Solvency Due Diligence

Evli Oyj's solvency score is 57/100. The higher the solvency score, the more solvent the company is.

Short-Term Solvency
Low D/E
Negative Net Debt
Long-Term Solvency
57/100
Solvency
Score

Evli Oyj's solvency score is 57/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

EVLI Price Targets Summary
Evli Oyj

Wall Street analysts forecast EVLI stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for EVLI is 24.48 EUR with a low forecast of 24.24 EUR and a high forecast of 25.2 EUR.

Lowest
Price Target
24.24 EUR
10% Upside
Average
Price Target
24.48 EUR
11% Upside
Highest
Price Target
25.2 EUR
15% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for EVLI 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
Lowest
Average
Highest
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
What is the Intrinsic Value of one EVLI stock?

The intrinsic value of one EVLI stock under the Base Case scenario is 25.92 EUR.

Is EVLI stock undervalued or overvalued?

Compared to the current market price of 22 EUR, Evli Oyj is Undervalued by 15%.

Back to Top