Cool Company Ltd
OSE:CLCO
Intrinsic Value
The intrinsic value of one CLCO stock under the Base Case scenario is 65.91 NOK. Compared to the current market price of 65.8 NOK, Cool Company Ltd is Fairly Valued.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Cool Company Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Cool Company Ltd
Balance Sheet Decomposition
Cool Company Ltd
Current Assets | 154.9m |
Cash & Short-Term Investments | 135.4m |
Receivables | 14.6m |
Other Current Assets | 4.9m |
Non-Current Assets | 2.2B |
PP&E | 2.2B |
Intangibles | 6.9m |
Other Non-Current Assets | 9.2m |
Free Cash Flow Analysis
Cool Company Ltd
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Cool Company Ltd
Revenue
|
320.8m
USD
|
Cost of Revenue
|
-81.9m
USD
|
Gross Profit
|
238.9m
USD
|
Operating Expenses
|
-85.4m
USD
|
Operating Income
|
153.4m
USD
|
Other Expenses
|
-82.8m
USD
|
Net Income
|
70.6m
USD
|
CLCO Profitability Score
Profitability Due Diligence
Cool Company Ltd's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
Score
Cool Company Ltd's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
CLCO Solvency Score
Solvency Due Diligence
Cool Company Ltd's solvency score is 40/100. The higher the solvency score, the more solvent the company is.
Score
Cool Company Ltd's solvency score is 40/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
CLCO Price Targets Summary
Cool Company Ltd
According to Wall Street analysts, the average 1-year price target for CLCO is 87.3 NOK with a low forecast of 47.47 NOK and a high forecast of 141.69 NOK.
Dividends
Current shareholder yield for CLCO 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 CLCO stock under the Base Case scenario is 65.91 NOK.
Compared to the current market price of 65.8 NOK, Cool Company Ltd is Fairly Valued.