Rana Gruber ASA
OSE:RANA
Intrinsic Value
The intrinsic value of one RANA stock under the Base Case scenario is 136.52 NOK. Compared to the current market price of 69.9 NOK, Rana Gruber ASA is Undervalued by 49%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Rana Gruber ASA
Fundamental Analysis

Revenue & Expenses Breakdown
Rana Gruber ASA
Balance Sheet Decomposition
Rana Gruber ASA
Current Assets | 474.4m |
Cash & Short-Term Investments | 45.1m |
Receivables | 232.9m |
Other Current Assets | 196.4m |
Non-Current Assets | 1.2B |
PP&E | 1.2B |
Free Cash Flow Analysis
Rana Gruber ASA
NOK | |
Free Cash Flow | NOK |
Earnings Waterfall
Rana Gruber ASA
Revenue
|
1.7B
NOK
|
Cost of Revenue
|
-450.3m
NOK
|
Gross Profit
|
1.2B
NOK
|
Operating Expenses
|
-864.5m
NOK
|
Operating Income
|
349.7m
NOK
|
Other Expenses
|
21.1m
NOK
|
Net Income
|
370.8m
NOK
|
RANA Profitability Score
Profitability Due Diligence
Rana Gruber ASA's profitability score is 73/100. The higher the profitability score, the more profitable the company is.
Score
Rana Gruber ASA's profitability score is 73/100. The higher the profitability score, the more profitable the company is.
RANA Solvency Score
Solvency Due Diligence
Rana Gruber ASA's solvency score is 71/100. The higher the solvency score, the more solvent the company is.
Score
Rana Gruber ASA's solvency score is 71/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
RANA Price Targets Summary
Rana Gruber ASA
According to Wall Street analysts, the average 1-year price target for RANA is 91.8 NOK with a low forecast of 90.9 NOK and a high forecast of 94.5 NOK.
Dividends
Current shareholder yield for RANA 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 RANA stock under the Base Case scenario is 136.52 NOK.
Compared to the current market price of 69.9 NOK, Rana Gruber ASA is Undervalued by 49%.