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:

XXL Intrinsic Value
63.8 NOK
Undervaluation 85%
Intrinsic Value
Price
X
Worst Case
Base Case
Best Case

Valuation History
XXL ASA

Valuation History Unavailable

Historical valuation for XXL cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
0%

Fundamental Analysis

Company Overview
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
AI Assistant
AI Assistant
Ask me anything about XXL ASA
Financials
Annual
Quarterly
TTM

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
Efficiency

Free Cash Flow Analysis
XXL ASA

Last Value
3-Years Average
FCF Margin
Conversion Rate

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
Fundamental Scores

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.

Positive Gross Profit
Negative Free Cash Flow
Positive Revenue Growth Forecast
Negative 1-Year Revenue Growth
26/100
Profitability
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.

Long-Term Solvency
Short-Term Solvency
Average D/E
Positive Net Debt
19/100
Solvency
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

Wall Street analysts forecast XXL stock price to drop over the next 12 months.

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.

Lowest
Price Target
1.87 NOK
81% Downside
Average
Price Target
7.77 NOK
21% Downside
Highest
Price Target
11.55 NOK
17% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one XXL stock?

The intrinsic value of one XXL stock under the Base Case scenario is 63.8 NOK.

Is XXL stock undervalued or overvalued?

Compared to the current market price of 9.87 NOK, XXL ASA is Undervalued by 85%.

Back to Top