
ID Logistics SAS
PAR:IDL

Intrinsic Value
The intrinsic value of one
IDL
stock under the Base Case scenario is
608.69
EUR.
Compared to the current market price of 412.5 EUR,
ID Logistics SAS
is
Undervalued by 32%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
ID Logistics SAS
Fundamental Analysis


Revenue & Expenses Breakdown
ID Logistics SAS
Balance Sheet Decomposition
ID Logistics SAS
Current Assets | 884.1m |
Cash & Short-Term Investments | 211.5m |
Receivables | 616.6m |
Other Current Assets | 56m |
Non-Current Assets | 1.8B |
Long-Term Investments | 21.7m |
PP&E | 1.2B |
Intangibles | 599.9m |
Other Non-Current Assets | 17.5m |
Free Cash Flow Analysis
ID Logistics SAS
EUR | |
Free Cash Flow | EUR |
Earnings Waterfall
ID Logistics SAS
Revenue
|
3B
EUR
|
Cost of Revenue
|
-1.5B
EUR
|
Gross Profit
|
1.5B
EUR
|
Operating Expenses
|
-1.4B
EUR
|
Operating Income
|
129.1m
EUR
|
Other Expenses
|
-76.5m
EUR
|
Net Income
|
52.6m
EUR
|
IDL Profitability Score
Profitability Due Diligence
ID Logistics SAS's profitability score is 54/100. The higher the profitability score, the more profitable the company is.

Score
ID Logistics SAS's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
IDL Solvency Score
Solvency Due Diligence
ID Logistics SAS's solvency score is 39/100. The higher the solvency score, the more solvent the company is.

Score
ID Logistics SAS's solvency score is 39/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
IDL Price Targets Summary
ID Logistics SAS
According to Wall Street analysts, the average 1-year price target for
IDL
is 478.72 EUR
with a low forecast of 445.41 EUR and a high forecast of 525 EUR.
Dividends
Current shareholder yield for IDL 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
IDL
stock under the Base Case scenario is
608.69
EUR.
Compared to the current market price of 412.5 EUR,
ID Logistics SAS
is
Undervalued by 32%.