
adesso SE
XETRA:ADN1

Intrinsic Value
The intrinsic value of one
ADN1
stock under the Base Case scenario is
217.67
EUR.
Compared to the current market price of 89.5 EUR,
adesso SE
is
Undervalued by 59%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
adesso SE
Fundamental Analysis


Revenue & Expenses Breakdown
adesso SE
Balance Sheet Decomposition
adesso SE
Current Assets | 388.9m |
Cash & Short-Term Investments | 52.7m |
Receivables | 311.6m |
Other Current Assets | 24.6m |
Non-Current Assets | 427.5m |
Long-Term Investments | 26.8m |
PP&E | 240.5m |
Intangibles | 139m |
Other Non-Current Assets | 21.3m |
Free Cash Flow Analysis
adesso SE
EUR | |
Free Cash Flow | EUR |
Earnings Waterfall
adesso SE
Revenue
|
2B
EUR
|
Cost of Revenue
|
-275.1m
EUR
|
Gross Profit
|
1.7B
EUR
|
Operating Expenses
|
-1.6B
EUR
|
Operating Income
|
55.6m
EUR
|
Other Expenses
|
-40m
EUR
|
Net Income
|
15.5m
EUR
|
ADN1 Profitability Score
Profitability Due Diligence
adesso SE's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Score
adesso SE's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
ADN1 Solvency Score
Solvency Due Diligence
adesso SE's solvency score is 42/100. The higher the solvency score, the more solvent the company is.

Score
adesso SE's solvency score is 42/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
ADN1 Price Targets Summary
adesso SE
According to Wall Street analysts, the average 1-year price target for
ADN1
is 125.61 EUR
with a low forecast of 85.85 EUR and a high forecast of 176.4 EUR.
Dividends
Current shareholder yield for ADN1 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
ADN1
stock under the Base Case scenario is
217.67
EUR.
Compared to the current market price of 89.5 EUR,
adesso SE
is
Undervalued by 59%.