Imerys SA
PAR:NK

Watchlist Manager
Imerys SA Logo
Imerys SA
PAR:NK
Watchlist
Price: 23.26 EUR 0.78% Market Closed
Market Cap: 2B EUR

Intrinsic Value

The intrinsic value of one NK stock under the Base Case scenario is 50.84 EUR. Compared to the current market price of 23.26 EUR, Imerys SA is Undervalued by 54%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

NK Intrinsic Value
50.84 EUR
Undervaluation 54%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Imerys SA

What is Valuation History?
Ask AI Assistant
What other research platforms think about NK?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is NK valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Imerys SA.

Explain Valuation
Compare NK to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about NK?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Imerys SA

Current Assets 1.8B
Cash & Short-Term Investments 477.8m
Receivables 595.1m
Other Current Assets 723.5m
Non-Current Assets 4.6B
Long-Term Investments 192.3m
PP&E 2B
Intangibles 2.2B
Other Non-Current Assets 150.5m
Current Liabilities 875.1m
Accounts Payable 429.3m
Short-Term Debt 13.5m
Other Current Liabilities 432.3m
Non-Current Liabilities 2.4B
Long-Term Debt 1.8B
Other Non-Current Liabilities 586.4m
Efficiency

Free Cash Flow Analysis
Imerys SA

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Imerys SA

Revenue
3.4B EUR
Cost of Revenue
-1.1B EUR
Gross Profit
2.3B EUR
Operating Expenses
-2.1B EUR
Operating Income
237.8m EUR
Other Expenses
-404m EUR
Net Income
-166.2m EUR
Fundamental Scores

NK Profitability Score
Profitability Due Diligence

Imerys SA's profitability score is 44/100. The higher the profitability score, the more profitable the company is.

Exceptional Gross Margin
Strong 3Y Average Gross Margin
ROIC is Increasing
Gross Margin is Increasing
44/100
Profitability
Score

Imerys SA's profitability score is 44/100. The higher the profitability score, the more profitable the company is.

NK Solvency Score
Solvency Due Diligence

Imerys SA's solvency score is 43/100. The higher the solvency score, the more solvent the company is.

Low D/E
Short-Term Solvency
Long-Term Solvency
Low Altman Z-Score
43/100
Solvency
Score

Imerys SA's solvency score is 43/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

NK Price Targets Summary
Imerys SA

Wall Street analysts forecast NK stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for NK is 28.22 EUR with a low forecast of 22.22 EUR and a high forecast of 39.9 EUR.

Lowest
Price Target
22.22 EUR
4% Downside
Average
Price Target
28.22 EUR
21% Upside
Highest
Price Target
39.9 EUR
72% 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 NK 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

Ownership

NK Insider Trading
Buy and sell transactions by insiders

What is the Intrinsic Value of one NK stock?

The intrinsic value of one NK stock under the Base Case scenario is 50.84 EUR.

Is NK stock undervalued or overvalued?

Compared to the current market price of 23.26 EUR, Imerys SA is Undervalued by 54%.

Back to Top