Intrinsic Value

The intrinsic value of one GRB stock under the Base Case scenario is 142.28 EUR. Compared to the current market price of 49 EUR, SEB SA is Undervalued by 66%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

GRB Intrinsic Value
142.28 EUR
Undervaluation 66%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
SEB SA

What is Valuation History?
Ask AI Assistant
What other research platforms think about GRB?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is GRB valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for SEB SA.

Explain Valuation
Compare GRB to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about SK?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
SEB SA

Current Assets 3.8B
Cash & Short-Term Investments 693.8m
Receivables 1.1B
Other Current Assets 2.1B
Non-Current Assets 5.3B
Long-Term Investments 252.3m
PP&E 1.3B
Intangibles 3.3B
Other Non-Current Assets 448.8m
Current Liabilities 3.1B
Accounts Payable 1.2B
Short-Term Debt 798.2m
Other Current Liabilities 1.2B
Non-Current Liabilities 3B
Long-Term Debt 2.2B
Other Non-Current Liabilities 861.7m
Efficiency

Free Cash Flow Analysis
SEB SA

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
SEB SA

Revenue
8.3B EUR
Cost of Revenue
-4.9B EUR
Gross Profit
3.4B EUR
Operating Expenses
-2.9B EUR
Operating Income
453.5m EUR
Other Expenses
-320.8m EUR
Net Income
132.7m EUR
Fundamental Scores

GRB Profitability Score
Profitability Due Diligence

SEB SA's profitability score is 46/100. The higher the profitability score, the more profitable the company is.

Healthy Gross Margin
Sustainable 3Y Average Gross Margin
Gross Margin is Increasing
Positive 3Y Average ROE
46/100
Profitability
Score

SEB SA's profitability score is 46/100. The higher the profitability score, the more profitable the company is.

GRB Solvency Score
Solvency Due Diligence

SEB SA's solvency score is 40/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Short-Term Solvency
Average D/E
Average Altman Z-Score
40/100
Solvency
Score

SEB SA's solvency score is 40/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

GRB Price Targets Summary
SEB SA

Wall Street analysts forecast GRB stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for GRB is 88.37 EUR with a low forecast of 60.6 EUR and a high forecast of 199.5 EUR.

Lowest
Price Target
60.6 EUR
24% Upside
Average
Price Target
88.37 EUR
80% Upside
Highest
Price Target
199.5 EUR
307% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for SK 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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one GRB stock?

The intrinsic value of one GRB stock under the Base Case scenario is 142.28 EUR.

Is GRB stock undervalued or overvalued?

Compared to the current market price of 49 EUR, SEB SA is Undervalued by 66%.

Back to Top