Embellence Group AB (publ)
STO:EMBELL
Intrinsic Value
The intrinsic value of one EMBELL stock under the Base Case scenario is 44.86 SEK. Compared to the current market price of 34.2 SEK, Embellence Group AB (publ) is Undervalued by 24%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Embellence Group AB (publ)
Loading...
Fundamental Analysis

Revenue & Expenses Breakdown
Embellence Group AB (publ)
Balance Sheet Decomposition
Embellence Group AB (publ)
Current Assets | 329m |
Cash & Short-Term Investments | 32m |
Receivables | 124m |
Other Current Assets | 173m |
Non-Current Assets | 478m |
Long-Term Investments | 3m |
PP&E | 135m |
Intangibles | 336m |
Other Non-Current Assets | 4m |
Free Cash Flow Analysis
Embellence Group AB (publ)
SEK | |
Free Cash Flow | SEK |
Earnings Waterfall
Embellence Group AB (publ)
Revenue
|
764.5m
SEK
|
Cost of Revenue
|
-298.8m
SEK
|
Gross Profit
|
465.7m
SEK
|
Operating Expenses
|
-373.5m
SEK
|
Operating Income
|
92.2m
SEK
|
Other Expenses
|
-27m
SEK
|
Net Income
|
65.2m
SEK
|
EMBELL Profitability Score
Profitability Due Diligence
Embellence Group AB (publ)'s profitability score is 52/100. The higher the profitability score, the more profitable the company is.
Score
Embellence Group AB (publ)'s profitability score is 52/100. The higher the profitability score, the more profitable the company is.
EMBELL Solvency Score
Solvency Due Diligence
Embellence Group AB (publ)'s solvency score is 58/100. The higher the solvency score, the more solvent the company is.
Score
Embellence Group AB (publ)'s solvency score is 58/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
EMBELL Price Targets Summary
Embellence Group AB (publ)
According to Wall Street analysts, the average 1-year price target for EMBELL is 40.8 SEK with a low forecast of 40.4 SEK and a high forecast of 42 SEK.
Dividends
Current shareholder yield for EMBELL 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 EMBELL stock under the Base Case scenario is 44.86 SEK.
Compared to the current market price of 34.2 SEK, Embellence Group AB (publ) is Undervalued by 24%.