
Gentoo Media Inc
STO:G2M

Intrinsic Value
The intrinsic value of one
G2M
stock under the Base Case scenario is
54.35
SEK.
Compared to the current market price of 11.06 SEK,
Gentoo Media Inc
is
Undervalued by 80%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Gentoo Media Inc
Loading...
Fundamental Analysis


Revenue & Expenses Breakdown
Gentoo Media Inc
Balance Sheet Decomposition
Gentoo Media Inc
Current Assets | 28.3m |
Cash & Short-Term Investments | 4.6m |
Receivables | 23.7m |
Other Current Assets | 1k |
Non-Current Assets | 127.7m |
PP&E | 3.9m |
Intangibles | 104m |
Other Non-Current Assets | 19.8m |
Free Cash Flow Analysis
Gentoo Media Inc
EUR | |
Free Cash Flow | EUR |
Earnings Waterfall
Gentoo Media Inc
Revenue
|
119.6m
EUR
|
Operating Expenses
|
-87.3m
EUR
|
Operating Income
|
32.3m
EUR
|
Other Expenses
|
-93.8m
EUR
|
Net Income
|
-61.5m
EUR
|
G2M Profitability Score
Profitability Due Diligence
Gentoo Media Inc's profitability score is 42/100. The higher the profitability score, the more profitable the company is.

Score
Gentoo Media Inc's profitability score is 42/100. The higher the profitability score, the more profitable the company is.
G2M Solvency Score
Solvency Due Diligence
Gentoo Media Inc's solvency score is 46/100. The higher the solvency score, the more solvent the company is.

Score
Gentoo Media Inc's solvency score is 46/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
G2M Price Targets Summary
Gentoo Media Inc
Dividends
Current shareholder yield for G2M 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
G2M
stock under the Base Case scenario is
54.35
SEK.
Compared to the current market price of 11.06 SEK,
Gentoo Media Inc
is
Undervalued by 80%.