Flexion Mobile PLC
STO:FLEXM
Intrinsic Value
The intrinsic value of one FLEXM stock under the Base Case scenario is 18.74 SEK. Compared to the current market price of 5 SEK, Flexion Mobile PLC is Undervalued by 73%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Flexion Mobile PLC
Fundamental Analysis

Revenue & Expenses Breakdown
Flexion Mobile PLC
Balance Sheet Decomposition
Flexion Mobile PLC
Current Assets | 25.2m |
Cash & Short-Term Investments | 13.1m |
Receivables | 12.1m |
Non-Current Assets | 15.1m |
PP&E | 323.9k |
Intangibles | 14.8m |
Free Cash Flow Analysis
Flexion Mobile PLC
GBP | |
Free Cash Flow | GBP |
Earnings Waterfall
Flexion Mobile PLC
Revenue
|
76.5m
GBP
|
Cost of Revenue
|
-61.7m
GBP
|
Gross Profit
|
14.8m
GBP
|
Operating Expenses
|
-13.1m
GBP
|
Operating Income
|
1.7m
GBP
|
Other Expenses
|
-3.9m
GBP
|
Net Income
|
-2.3m
GBP
|
FLEXM Profitability Score
Profitability Due Diligence
Flexion Mobile PLC's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
Score
Flexion Mobile PLC's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
FLEXM Solvency Score
Solvency Due Diligence
Flexion Mobile PLC's solvency score is 76/100. The higher the solvency score, the more solvent the company is.
Score
Flexion Mobile PLC's solvency score is 76/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
FLEXM Price Targets Summary
Flexion Mobile PLC
According to Wall Street analysts, the average 1-year price target for FLEXM is 10.2 SEK with a low forecast of 10.1 SEK and a high forecast of 10.5 SEK.
Dividends
Current shareholder yield for FLEXM 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 FLEXM stock under the Base Case scenario is 18.74 SEK.
Compared to the current market price of 5 SEK, Flexion Mobile PLC is Undervalued by 73%.