Edda Wind ASA
OSE:EWIND
Intrinsic Value
The intrinsic value of one EWIND stock under the Base Case scenario is 35.61 NOK. Compared to the current market price of 22.7 NOK, Edda Wind ASA is Undervalued by 36%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Edda Wind ASA
Fundamental Analysis

Revenue & Expenses Breakdown
Edda Wind ASA
Balance Sheet Decomposition
Edda Wind ASA
Current Assets | 53.7m |
Cash & Short-Term Investments | 38.5m |
Receivables | 15.3m |
Other Current Assets | -1k |
Non-Current Assets | 674.4m |
PP&E | 623.8m |
Other Non-Current Assets | 50.6m |
Free Cash Flow Analysis
Edda Wind ASA
EUR | |
Free Cash Flow | EUR |
Earnings Waterfall
Edda Wind ASA
Revenue
|
72.2m
EUR
|
Operating Expenses
|
-66.7m
EUR
|
Operating Income
|
5.5m
EUR
|
Other Expenses
|
-1.8m
EUR
|
Net Income
|
3.7m
EUR
|
EWIND Profitability Score
Profitability Due Diligence
Edda Wind ASA's profitability score is 46/100. The higher the profitability score, the more profitable the company is.
Score
Edda Wind ASA's profitability score is 46/100. The higher the profitability score, the more profitable the company is.
EWIND Solvency Score
Solvency Due Diligence
Edda Wind ASA's solvency score is 38/100. The higher the solvency score, the more solvent the company is.
Score
Edda Wind ASA's solvency score is 38/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
EWIND Price Targets Summary
Edda Wind ASA
According to Wall Street analysts, the average 1-year price target for EWIND is 29.33 NOK with a low forecast of 26.26 NOK and a high forecast of 31.5 NOK.
Dividends
Current shareholder yield for EWIND 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 EWIND stock under the Base Case scenario is 35.61 NOK.
Compared to the current market price of 22.7 NOK, Edda Wind ASA is Undervalued by 36%.