Arribatec Group ASA
OSE:ARR
Intrinsic Value
The intrinsic value of one ARR stock under the Base Case scenario is 0.698 NOK. Compared to the current market price of 0.554 NOK, Arribatec Group ASA is Undervalued by 21%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Arribatec Group ASA
Loading...
Fundamental Analysis

Revenue & Expenses Breakdown
Arribatec Group ASA
Balance Sheet Decomposition
Arribatec Group ASA
Current Assets | 194.7m |
Cash & Short-Term Investments | 65.3m |
Receivables | 113m |
Other Current Assets | 16.4m |
Non-Current Assets | 262.9m |
PP&E | 23.5m |
Intangibles | 211.5m |
Other Non-Current Assets | 27.8m |
Free Cash Flow Analysis
Arribatec Group ASA
NOK | |
Free Cash Flow | NOK |
Earnings Waterfall
Arribatec Group ASA
Revenue
|
576.5m
NOK
|
Cost of Revenue
|
-148.2m
NOK
|
Gross Profit
|
428.3m
NOK
|
Operating Expenses
|
-499.4m
NOK
|
Operating Income
|
-71.1m
NOK
|
Other Expenses
|
30.1m
NOK
|
Net Income
|
-41m
NOK
|
ARR Profitability Score
Profitability Due Diligence
Arribatec Group ASA's profitability score is 29/100. The higher the profitability score, the more profitable the company is.
Score
Arribatec Group ASA's profitability score is 29/100. The higher the profitability score, the more profitable the company is.
ARR Solvency Score
Solvency Due Diligence
Arribatec Group ASA's solvency score is 50/100. The higher the solvency score, the more solvent the company is.
Score
Arribatec Group ASA's solvency score is 50/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
ARR Price Targets Summary
Arribatec Group ASA
Dividends
Current shareholder yield for ARR 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 ARR stock under the Base Case scenario is 0.698 NOK.
Compared to the current market price of 0.554 NOK, Arribatec Group ASA is Undervalued by 21%.