
Aubay SA
PAR:AUB

Intrinsic Value
The intrinsic value of one
AUB
stock under the Base Case scenario is
55.41
EUR.
Compared to the current market price of 51 EUR,
Aubay SA
is
Undervalued by 8%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Aubay SA
Fundamental Analysis


Revenue & Expenses Breakdown
Aubay SA
Balance Sheet Decomposition
Aubay SA
Current Assets | 305.2m |
Cash & Short-Term Investments | 113.7m |
Receivables | 190.8m |
Other Current Assets | 686k |
Non-Current Assets | 165.6m |
Long-Term Investments | 2.3m |
PP&E | 22.1m |
Intangibles | 132.8m |
Other Non-Current Assets | 8.3m |
Free Cash Flow Analysis
Aubay SA
EUR | |
Free Cash Flow | EUR |
Earnings Waterfall
Aubay SA
Revenue
|
540.3m
EUR
|
Cost of Revenue
|
-134m
EUR
|
Gross Profit
|
406.3m
EUR
|
Operating Expenses
|
-357.7m
EUR
|
Operating Income
|
48.6m
EUR
|
Other Expenses
|
-10.9m
EUR
|
Net Income
|
37.6m
EUR
|
AUB Profitability Score
Profitability Due Diligence
Aubay SA's profitability score is 56/100. The higher the profitability score, the more profitable the company is.

Score
Aubay SA's profitability score is 56/100. The higher the profitability score, the more profitable the company is.
AUB Solvency Score
Solvency Due Diligence
Aubay SA's solvency score is 83/100. The higher the solvency score, the more solvent the company is.

Score
Aubay SA's solvency score is 83/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
AUB Price Targets Summary
Aubay SA
According to Wall Street analysts, the average 1-year price target for
AUB
is 54.4 EUR
with a low forecast of 51.51 EUR and a high forecast of 58.8 EUR.
Dividends
Current shareholder yield for AUB 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
AUB
stock under the Base Case scenario is
55.41
EUR.
Compared to the current market price of 51 EUR,
Aubay SA
is
Undervalued by 8%.