Botnia Exploration Holding AB (publ)
STO:BOTX
Intrinsic Value
The intrinsic value of one BOTX stock under the Base Case scenario is 2.35 SEK. Compared to the current market price of 11.95 SEK, Botnia Exploration Holding AB (publ) is Overvalued by 80%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Botnia Exploration Holding AB (publ)
Fundamental Analysis

Revenue & Expenses Breakdown
Botnia Exploration Holding AB (publ)
Balance Sheet Decomposition
Botnia Exploration Holding AB (publ)
Current Assets | 53m |
Cash & Short-Term Investments | 17.6m |
Receivables | 30.7m |
Other Current Assets | 4.6m |
Non-Current Assets | 166.2m |
Long-Term Investments | 6.1m |
PP&E | 98m |
Intangibles | 33.2m |
Other Non-Current Assets | 29m |
Free Cash Flow Analysis
Botnia Exploration Holding AB (publ)
SEK | |
Free Cash Flow | SEK |
Earnings Waterfall
Botnia Exploration Holding AB (publ)
Revenue
|
57.8m
SEK
|
Cost of Revenue
|
-1.1m
SEK
|
Gross Profit
|
56.7m
SEK
|
Operating Expenses
|
-63.3m
SEK
|
Operating Income
|
-6.5m
SEK
|
Other Expenses
|
29.1m
SEK
|
Net Income
|
22.6m
SEK
|
BOTX Profitability Score
Profitability Due Diligence
Botnia Exploration Holding AB (publ)'s profitability score is 41/100. The higher the profitability score, the more profitable the company is.
Score
Botnia Exploration Holding AB (publ)'s profitability score is 41/100. The higher the profitability score, the more profitable the company is.
BOTX Solvency Score
Solvency Due Diligence
Botnia Exploration Holding AB (publ)'s solvency score is 80/100. The higher the solvency score, the more solvent the company is.
Score
Botnia Exploration Holding AB (publ)'s solvency score is 80/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
BOTX Price Targets Summary
Botnia Exploration Holding AB (publ)
Dividends
Current shareholder yield for BOTX 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 BOTX stock under the Base Case scenario is 2.35 SEK.
Compared to the current market price of 11.95 SEK, Botnia Exploration Holding AB (publ) is Overvalued by 80%.