Haypp Group AB (publ)
STO:HAYPP
Intrinsic Value
The intrinsic value of one HAYPP stock under the Base Case scenario is 155.99 SEK. Compared to the current market price of 106.4 SEK, Haypp Group AB (publ) is Undervalued by 32%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Haypp Group AB (publ)
Fundamental Analysis

Revenue & Expenses Breakdown
Haypp Group AB (publ)
Balance Sheet Decomposition
Haypp Group AB (publ)
Current Assets | 540.7m |
Cash & Short-Term Investments | 35.2m |
Receivables | 134.6m |
Other Current Assets | 370.9m |
Non-Current Assets | 642.8m |
PP&E | 134m |
Intangibles | 484.2m |
Other Non-Current Assets | 24.5m |
Free Cash Flow Analysis
Haypp Group AB (publ)
SEK | |
Free Cash Flow | SEK |
Earnings Waterfall
Haypp Group AB (publ)
Revenue
|
3.7B
SEK
|
Cost of Revenue
|
-3.1B
SEK
|
Gross Profit
|
585.1m
SEK
|
Operating Expenses
|
-518.3m
SEK
|
Operating Income
|
66.8m
SEK
|
Other Expenses
|
-21.8m
SEK
|
Net Income
|
45m
SEK
|
HAYPP Profitability Score
Profitability Due Diligence
Haypp Group AB (publ)'s profitability score is 47/100. The higher the profitability score, the more profitable the company is.
Score
Haypp Group AB (publ)'s profitability score is 47/100. The higher the profitability score, the more profitable the company is.
HAYPP Solvency Score
Solvency Due Diligence
Haypp Group AB (publ)'s solvency score is 58/100. The higher the solvency score, the more solvent the company is.
Score
Haypp Group AB (publ)'s solvency score is 58/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
HAYPP Price Targets Summary
Haypp Group AB (publ)
According to Wall Street analysts, the average 1-year price target for HAYPP is 118.83 SEK with a low forecast of 88.88 SEK and a high forecast of 152.25 SEK.
Dividends
Current shareholder yield for HAYPP 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 HAYPP stock under the Base Case scenario is 155.99 SEK.
Compared to the current market price of 106.4 SEK, Haypp Group AB (publ) is Undervalued by 32%.