BW Energy Ltd
OSE:BWE
Intrinsic Value
The intrinsic value of one BWE stock under the Base Case scenario is 90.95 NOK. Compared to the current market price of 43.35 NOK, BW Energy Ltd is Undervalued by 52%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
BW Energy Ltd
Loading...
Fundamental Analysis

Revenue & Expenses Breakdown
BW Energy Ltd
Balance Sheet Decomposition
BW Energy Ltd
Current Assets | 390.7m |
Cash & Short-Term Investments | 192.9m |
Receivables | 134.3m |
Other Current Assets | 63.5m |
Non-Current Assets | 1.7B |
PP&E | 1.3B |
Intangibles | 371.1m |
Other Non-Current Assets | 95.4m |
Free Cash Flow Analysis
BW Energy Ltd
USD | |
Free Cash Flow | USD |
Earnings Waterfall
BW Energy Ltd
Revenue
|
912.2m
USD
|
Cost of Revenue
|
-730m
USD
|
Gross Profit
|
182.2m
USD
|
Operating Expenses
|
151.7m
USD
|
Operating Income
|
333.9m
USD
|
Other Expenses
|
-120.2m
USD
|
Net Income
|
213.7m
USD
|
BWE Profitability Score
Profitability Due Diligence
BW Energy Ltd's profitability score is 59/100. The higher the profitability score, the more profitable the company is.
Score
BW Energy Ltd's profitability score is 59/100. The higher the profitability score, the more profitable the company is.
BWE Solvency Score
Solvency Due Diligence
BW Energy Ltd's solvency score is 64/100. The higher the solvency score, the more solvent the company is.
Score
BW Energy Ltd's solvency score is 64/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
BWE Price Targets Summary
BW Energy Ltd
According to Wall Street analysts, the average 1-year price target for BWE is 41.14 NOK with a low forecast of 35.35 NOK and a high forecast of 47.25 NOK.
Dividends
Current shareholder yield for BWE 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 BWE stock under the Base Case scenario is 90.95 NOK.
Compared to the current market price of 43.35 NOK, BW Energy Ltd is Undervalued by 52%.