Northgold AB
STO:NG
Intrinsic Value
The intrinsic value of one NG stock under the Base Case scenario is 0.112 SEK. Compared to the current market price of 0.562 SEK, Northgold AB is Overvalued by 80%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Northgold AB
Fundamental Analysis

Revenue & Expenses Breakdown
Northgold AB
Balance Sheet Decomposition
Northgold AB
Current Assets | 1.3m |
Cash & Short-Term Investments | 838k |
Other Current Assets | 438k |
Non-Current Assets | 34.3m |
Long-Term Investments | 195k |
PP&E | 59k |
Intangibles | 34.1m |
Free Cash Flow Analysis
Northgold AB
SEK | |
Free Cash Flow | SEK |
Earnings Waterfall
Northgold AB
Revenue
|
0
SEK
|
Operating Expenses
|
-29.7m
SEK
|
Operating Income
|
-29.7m
SEK
|
Other Expenses
|
5m
SEK
|
Net Income
|
-24.7m
SEK
|
NG Profitability Score
Profitability Due Diligence
Northgold AB's profitability score is 27/100. The higher the profitability score, the more profitable the company is.
Score
Northgold AB's profitability score is 27/100. The higher the profitability score, the more profitable the company is.
NG Solvency Score
Solvency Due Diligence
Northgold AB's solvency score is 50/100. The higher the solvency score, the more solvent the company is.
Score
Northgold AB's solvency score is 50/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
NG Price Targets Summary
Northgold AB
Dividends
Current shareholder yield for NG 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 NG stock under the Base Case scenario is 0.112 SEK.
Compared to the current market price of 0.562 SEK, Northgold AB is Overvalued by 80%.