
Hexagon Composites ASA
OSE:HEX

Intrinsic Value
The intrinsic value of one
HEX
stock under the Base Case scenario is
48.06
NOK.
Compared to the current market price of 19.1 NOK,
Hexagon Composites ASA
is
Undervalued by 60%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Hexagon Composites ASA
Fundamental Analysis


Revenue & Expenses Breakdown
Hexagon Composites ASA
Balance Sheet Decomposition
Hexagon Composites ASA
Current Assets | 2.5B |
Cash & Short-Term Investments | 427.3m |
Receivables | 763.9m |
Other Current Assets | 1.3B |
Non-Current Assets | 4.7B |
Long-Term Investments | 1.2B |
PP&E | 1.4B |
Intangibles | 1.9B |
Other Non-Current Assets | 102.4m |
Free Cash Flow Analysis
Hexagon Composites ASA
NOK | |
Free Cash Flow | NOK |
Earnings Waterfall
Hexagon Composites ASA
Revenue
|
4.9B
NOK
|
Cost of Revenue
|
-2.5B
NOK
|
Gross Profit
|
2.4B
NOK
|
Operating Expenses
|
-2B
NOK
|
Operating Income
|
370.1m
NOK
|
Other Expenses
|
-585.4m
NOK
|
Net Income
|
-215.3m
NOK
|
HEX Profitability Score
Profitability Due Diligence
Hexagon Composites ASA's profitability score is 44/100. The higher the profitability score, the more profitable the company is.

Score
Hexagon Composites ASA's profitability score is 44/100. The higher the profitability score, the more profitable the company is.
HEX Solvency Score
Solvency Due Diligence
Hexagon Composites ASA's solvency score is 46/100. The higher the solvency score, the more solvent the company is.

Score
Hexagon Composites ASA's solvency score is 46/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
HEX Price Targets Summary
Hexagon Composites ASA
According to Wall Street analysts, the average 1-year price target for
HEX
is 46.1 NOK
with a low forecast of 38.38 NOK and a high forecast of 57.75 NOK.
Dividends
Current shareholder yield for HEX 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
HEX
stock under the Base Case scenario is
48.06
NOK.
Compared to the current market price of 19.1 NOK,
Hexagon Composites ASA
is
Undervalued by 60%.