
Hemnet Group AB (publ)
STO:HEM

Intrinsic Value
The intrinsic value of one
HEM
stock under the Base Case scenario is
211.46
SEK.
Compared to the current market price of 270.6 SEK,
Hemnet Group AB (publ)
is
Overvalued by 22%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Hemnet Group AB (publ)
Fundamental Analysis


Revenue & Expenses Breakdown
Hemnet Group AB (publ)
Balance Sheet Decomposition
Hemnet Group AB (publ)
Current Assets | 310.1m |
Cash & Short-Term Investments | 70.5m |
Receivables | 239.6m |
Non-Current Assets | 1.9B |
PP&E | 33.8m |
Intangibles | 1.5B |
Other Non-Current Assets | 301m |
Free Cash Flow Analysis
Hemnet Group AB (publ)
SEK | |
Free Cash Flow | SEK |
Earnings Waterfall
Hemnet Group AB (publ)
Revenue
|
1.5B
SEK
|
Cost of Revenue
|
-22.1m
SEK
|
Gross Profit
|
1.4B
SEK
|
Operating Expenses
|
-776.5m
SEK
|
Operating Income
|
669.9m
SEK
|
Other Expenses
|
-158m
SEK
|
Net Income
|
511.9m
SEK
|
HEM Profitability Score
Profitability Due Diligence
Hemnet Group AB (publ)'s profitability score is 80/100. The higher the profitability score, the more profitable the company is.

Score
Hemnet Group AB (publ)'s profitability score is 80/100. The higher the profitability score, the more profitable the company is.
HEM Solvency Score
Solvency Due Diligence
Hemnet Group AB (publ)'s solvency score is 74/100. The higher the solvency score, the more solvent the company is.

Score
Hemnet Group AB (publ)'s solvency score is 74/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
HEM Price Targets Summary
Hemnet Group AB (publ)
According to Wall Street analysts, the average 1-year price target for
HEM
is 421.88 SEK
with a low forecast of 373.7 SEK and a high forecast of 506.1 SEK.
Dividends
Current shareholder yield for HEM 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
HEM
stock under the Base Case scenario is
211.46
SEK.
Compared to the current market price of 270.6 SEK,
Hemnet Group AB (publ)
is
Overvalued by 22%.