XXL ASA
OSE:XXL
Intrinsic Value
The intrinsic value of one XXL stock under the Base Case scenario is 63.8 NOK. Compared to the current market price of 9.87 NOK, XXL ASA is Undervalued by 85%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
XXL ASA
Fundamental Analysis

Revenue & Expenses Breakdown
XXL ASA
Balance Sheet Decomposition
XXL ASA
Current Assets | 2.3B |
Cash & Short-Term Investments | 166m |
Receivables | 313m |
Other Current Assets | 1.8B |
Non-Current Assets | 4.1B |
PP&E | 2.1B |
Intangibles | 1.8B |
Other Non-Current Assets | 182m |
Free Cash Flow Analysis
XXL ASA
NOK | |
Free Cash Flow | NOK |
Earnings Waterfall
XXL ASA
Revenue
|
7.2B
NOK
|
Cost of Revenue
|
-4.6B
NOK
|
Gross Profit
|
2.6B
NOK
|
Operating Expenses
|
-3.3B
NOK
|
Operating Income
|
-701m
NOK
|
Other Expenses
|
-1B
NOK
|
Net Income
|
-1.7B
NOK
|
XXL Profitability Score
Profitability Due Diligence
XXL ASA's profitability score is 26/100. The higher the profitability score, the more profitable the company is.
Score
XXL ASA's profitability score is 26/100. The higher the profitability score, the more profitable the company is.
XXL Solvency Score
Solvency Due Diligence
XXL ASA's solvency score is 19/100. The higher the solvency score, the more solvent the company is.
Score
XXL ASA's solvency score is 19/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
XXL Price Targets Summary
XXL ASA
According to Wall Street analysts, the average 1-year price target for XXL is 7.77 NOK with a low forecast of 1.87 NOK and a high forecast of 11.55 NOK.
Dividends
Current shareholder yield for XXL 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 XXL stock under the Base Case scenario is 63.8 NOK.
Compared to the current market price of 9.87 NOK, XXL ASA is Undervalued by 85%.