
Exail Technologies
PAR:EXA

Intrinsic Value
The intrinsic value of one
EXA
stock under the Base Case scenario is
70.11
EUR.
Compared to the current market price of 83.6 EUR,
Exail Technologies
is
Overvalued by 16%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Exail Technologies
Fundamental Analysis


Revenue & Expenses Breakdown
Exail Technologies
Balance Sheet Decomposition
Exail Technologies
Current Assets | 312.7m |
Cash & Short-Term Investments | 53.1m |
Receivables | 168.2m |
Other Current Assets | 91.4m |
Non-Current Assets | 518.9m |
Long-Term Investments | 11.4m |
PP&E | 88.9m |
Intangibles | 416.8m |
Other Non-Current Assets | 1.9m |
Free Cash Flow Analysis
Exail Technologies
EUR | |
Free Cash Flow | EUR |
Earnings Waterfall
Exail Technologies
Revenue
|
373.1m
EUR
|
Cost of Revenue
|
-166.5m
EUR
|
Gross Profit
|
206.5m
EUR
|
Operating Expenses
|
-184m
EUR
|
Operating Income
|
22.6m
EUR
|
Other Expenses
|
-26.2m
EUR
|
Net Income
|
-3.6m
EUR
|
EXA Profitability Score
Profitability Due Diligence
Exail Technologies's profitability score is 54/100. The higher the profitability score, the more profitable the company is.

Score
Exail Technologies's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
EXA Solvency Score
Solvency Due Diligence
Exail Technologies's solvency score is 26/100. The higher the solvency score, the more solvent the company is.

Score
Exail Technologies's solvency score is 26/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
EXA Price Targets Summary
Exail Technologies
According to Wall Street analysts, the average 1-year price target for
EXA
is 53.88 EUR
with a low forecast of 26.26 EUR and a high forecast of 84 EUR.
Dividends
Current shareholder yield for EXA 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
EXA
stock under the Base Case scenario is
70.11
EUR.
Compared to the current market price of 83.6 EUR,
Exail Technologies
is
Overvalued by 16%.