Tobii Dynavox AB
STO:TDVOX
Intrinsic Value
The intrinsic value of one TDVOX stock under the Base Case scenario is 66.78 SEK. Compared to the current market price of 54.9 SEK, Tobii Dynavox AB is Undervalued by 18%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Tobii Dynavox AB
Fundamental Analysis

Revenue & Expenses Breakdown
Tobii Dynavox AB
Balance Sheet Decomposition
Tobii Dynavox AB
Current Assets | 619m |
Cash & Short-Term Investments | 127m |
Receivables | 355m |
Other Current Assets | 137m |
Non-Current Assets | 1.1B |
Long-Term Investments | 13m |
PP&E | 142m |
Intangibles | 862m |
Other Non-Current Assets | 57m |
Free Cash Flow Analysis
Tobii Dynavox AB
SEK | |
Free Cash Flow | SEK |
Earnings Waterfall
Tobii Dynavox AB
Revenue
|
1.7B
SEK
|
Cost of Revenue
|
-544.9m
SEK
|
Gross Profit
|
1.2B
SEK
|
Operating Expenses
|
-995.6m
SEK
|
Operating Income
|
164.8m
SEK
|
Other Expenses
|
-56.7m
SEK
|
Net Income
|
108.1m
SEK
|
TDVOX Profitability Score
Profitability Due Diligence
Tobii Dynavox AB's profitability score is 62/100. The higher the profitability score, the more profitable the company is.
Score
Tobii Dynavox AB's profitability score is 62/100. The higher the profitability score, the more profitable the company is.
TDVOX Solvency Score
Solvency Due Diligence
Tobii Dynavox AB's solvency score is 51/100. The higher the solvency score, the more solvent the company is.
Score
Tobii Dynavox AB's solvency score is 51/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
TDVOX Price Targets Summary
Tobii Dynavox AB
Dividends
Current shareholder yield for TDVOX 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 TDVOX stock under the Base Case scenario is 66.78 SEK.
Compared to the current market price of 54.9 SEK, Tobii Dynavox AB is Undervalued by 18%.