Fractal Gaming Group AB
STO:FRACTL
Intrinsic Value
The intrinsic value of one FRACTL stock under the Base Case scenario is 44.87 SEK. Compared to the current market price of 37 SEK, Fractal Gaming Group AB is Undervalued by 18%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Fractal Gaming Group AB
Fundamental Analysis

Revenue & Expenses Breakdown
Fractal Gaming Group AB
Balance Sheet Decomposition
Fractal Gaming Group AB
Current Assets | 254.9m |
Cash & Short-Term Investments | 29.8m |
Receivables | 129m |
Other Current Assets | 96.1m |
Non-Current Assets | 300.2m |
PP&E | 43.4m |
Intangibles | 256.8m |
Free Cash Flow Analysis
Fractal Gaming Group AB
SEK | |
Free Cash Flow | SEK |
Earnings Waterfall
Fractal Gaming Group AB
Revenue
|
697.9m
SEK
|
Cost of Revenue
|
-517.4m
SEK
|
Gross Profit
|
180.5m
SEK
|
Operating Expenses
|
-121.9m
SEK
|
Operating Income
|
58.6m
SEK
|
Other Expenses
|
-10.9m
SEK
|
Net Income
|
47.7m
SEK
|
FRACTL Profitability Score
Profitability Due Diligence
Fractal Gaming Group AB's profitability score is 55/100. The higher the profitability score, the more profitable the company is.
Score
Fractal Gaming Group AB's profitability score is 55/100. The higher the profitability score, the more profitable the company is.
FRACTL Solvency Score
Solvency Due Diligence
Fractal Gaming Group AB's solvency score is 81/100. The higher the solvency score, the more solvent the company is.
Score
Fractal Gaming Group AB's solvency score is 81/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
FRACTL Price Targets Summary
Fractal Gaming Group AB
According to Wall Street analysts, the average 1-year price target for FRACTL is 39.78 SEK with a low forecast of 36.36 SEK and a high forecast of 44.1 SEK.
Dividends
Current shareholder yield for FRACTL 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 FRACTL stock under the Base Case scenario is 44.87 SEK.
Compared to the current market price of 37 SEK, Fractal Gaming Group AB is Undervalued by 18%.