
Bonesupport Holding AB
STO:BONEX

Intrinsic Value
The intrinsic value of one
BONEX
stock under the Base Case scenario is
255.7
SEK.
Compared to the current market price of 254.2 SEK,
Bonesupport Holding AB
is
Undervalued by 1%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Bonesupport Holding AB
Fundamental Analysis


Revenue & Expenses Breakdown
Bonesupport Holding AB
Balance Sheet Decomposition
Bonesupport Holding AB
Current Assets | 642.6m |
Cash & Short-Term Investments | 267.1m |
Receivables | 248.8m |
Other Current Assets | 126.7m |
Non-Current Assets | 253.4m |
Long-Term Investments | 546k |
PP&E | 18.7m |
Intangibles | 14.6m |
Other Non-Current Assets | 219.6m |
Free Cash Flow Analysis
Bonesupport Holding AB
SEK | |
Free Cash Flow | SEK |
Earnings Waterfall
Bonesupport Holding AB
Revenue
|
997.9m
SEK
|
Cost of Revenue
|
-73.9m
SEK
|
Gross Profit
|
924m
SEK
|
Operating Expenses
|
-760.5m
SEK
|
Operating Income
|
163.5m
SEK
|
Other Expenses
|
-41.2m
SEK
|
Net Income
|
122.3m
SEK
|
BONEX Profitability Score
Profitability Due Diligence
Bonesupport Holding AB's profitability score is 61/100. The higher the profitability score, the more profitable the company is.

Score
Bonesupport Holding AB's profitability score is 61/100. The higher the profitability score, the more profitable the company is.
BONEX Solvency Score
Solvency Due Diligence
Bonesupport Holding AB's solvency score is 99/100. The higher the solvency score, the more solvent the company is.

Score
Bonesupport Holding AB's solvency score is 99/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
BONEX Price Targets Summary
Bonesupport Holding AB
According to Wall Street analysts, the average 1-year price target for
BONEX
is 442.17 SEK
with a low forecast of 404 SEK and a high forecast of 497.7 SEK.
Dividends
Current shareholder yield for BONEX 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
BONEX
stock under the Base Case scenario is
255.7
SEK.
Compared to the current market price of 254.2 SEK,
Bonesupport Holding AB
is
Undervalued by 1%.