Soder Sportfiske AB
STO:SODER
Intrinsic Value
The intrinsic value of one SODER stock under the Base Case scenario is 23.37 SEK. Compared to the current market price of 27.9 SEK, Soder Sportfiske AB is Overvalued by 16%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Soder Sportfiske AB
Fundamental Analysis

Revenue & Expenses Breakdown
Soder Sportfiske AB
Balance Sheet Decomposition
Soder Sportfiske AB
Current Assets | 97.4m |
Cash & Short-Term Investments | 34.4m |
Receivables | 3.6m |
Other Current Assets | 59.4m |
Non-Current Assets | 37.9m |
Long-Term Investments | 1.2m |
PP&E | 2.7m |
Intangibles | 33.9m |
Other Non-Current Assets | 100k |
Free Cash Flow Analysis
Soder Sportfiske AB
SEK | |
Free Cash Flow | SEK |
Earnings Waterfall
Soder Sportfiske AB
Revenue
|
232.4m
SEK
|
Cost of Revenue
|
-140.6m
SEK
|
Gross Profit
|
91.8m
SEK
|
Operating Expenses
|
-82.5m
SEK
|
Operating Income
|
9.3m
SEK
|
Other Expenses
|
-2.1m
SEK
|
Net Income
|
7.2m
SEK
|
SODER Profitability Score
Profitability Due Diligence
Soder Sportfiske AB's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
Score
Soder Sportfiske AB's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
SODER Solvency Score
Solvency Due Diligence
Soder Sportfiske AB's solvency score is 79/100. The higher the solvency score, the more solvent the company is.
Score
Soder Sportfiske AB's solvency score is 79/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
SODER Price Targets Summary
Soder Sportfiske AB
Dividends
Current shareholder yield for SODER 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 SODER stock under the Base Case scenario is 23.37 SEK.
Compared to the current market price of 27.9 SEK, Soder Sportfiske AB is Overvalued by 16%.