First Time Loading...

Friwo AG
XETRA:CEA

Watchlist Manager
Friwo AG Logo
Friwo AG
XETRA:CEA
Watchlist
Price: 23 EUR Market Closed
Updated: Apr 29, 2024

Intrinsic Value

FRIWO AG operates as a management holding company, which engages in the development, production, and distribution of battery packs, power supplies, LED drivers, and charging devices. [ Read More ]

The intrinsic value of one CEA stock under the Base Case scenario is 15.2 EUR. Compared to the current market price of 23 EUR, Friwo AG is Overvalued by 34%.

Key Points:
CEA Intrinsic Value
Base Case
15.2 EUR
Overvaluation 34%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Friwo AG

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling CEA stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
Friwo AG

Provide an overview of the primary business activities
of Friwo AG.

What unique competitive advantages
does Friwo AG hold over its rivals?

What risks and challenges
does Friwo AG face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Friwo AG.

Provide P/S
for Friwo AG.

Provide P/E
for Friwo AG.

Provide P/OCF
for Friwo AG.

Provide P/FCFE
for Friwo AG.

Provide P/B
for Friwo AG.

Provide EV/S
for Friwo AG.

Provide EV/GP
for Friwo AG.

Provide EV/EBITDA
for Friwo AG.

Provide EV/EBIT
for Friwo AG.

Provide EV/OCF
for Friwo AG.

Provide EV/FCFF
for Friwo AG.

Provide EV/IC
for Friwo AG.

What are the Revenue projections
for Friwo AG?

How accurate were the past Revenue estimates
for Friwo AG?

What are the Net Income projections
for Friwo AG?

How accurate were the past Net Income estimates
for Friwo AG?

What are the EPS projections
for Friwo AG?

How accurate were the past EPS estimates
for Friwo AG?

What are the EBIT projections
for Friwo AG?

How accurate were the past EBIT estimates
for Friwo AG?

Compare the revenue forecasts
for Friwo AG with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Friwo AG and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Friwo AG against its competitors.

Analyze the profit margins
(gross, operating, and net) of Friwo AG compared to its peers.

Compare the P/E ratios
of Friwo AG against its peers.

Discuss the investment returns and shareholder value creation
comparing Friwo AG with its peers.

Analyze the financial leverage
of Friwo AG compared to its main competitors.

Show all profitability ratios
for Friwo AG.

Provide ROE
for Friwo AG.

Provide ROA
for Friwo AG.

Provide ROIC
for Friwo AG.

Provide ROCE
for Friwo AG.

Provide Gross Margin
for Friwo AG.

Provide Operating Margin
for Friwo AG.

Provide Net Margin
for Friwo AG.

Provide FCF Margin
for Friwo AG.

Show all solvency ratios
for Friwo AG.

Provide D/E Ratio
for Friwo AG.

Provide D/A Ratio
for Friwo AG.

Provide Interest Coverage Ratio
for Friwo AG.

Provide Altman Z-Score Ratio
for Friwo AG.

Provide Quick Ratio
for Friwo AG.

Provide Current Ratio
for Friwo AG.

Provide Cash Ratio
for Friwo AG.

What is the historical Revenue growth
over the last 5 years for Friwo AG?

What is the historical Net Income growth
over the last 5 years for Friwo AG?

What is the current Free Cash Flow
of Friwo AG?

Discuss the annual earnings per share (EPS)
trend over the past five years for Friwo AG.

Financials

Balance Sheet Decomposition
Friwo AG

Current Assets 70.3m
Cash & Short-Term Investments 6.4m
Receivables 20.2m
Other Current Assets 43.7m
Non-Current Assets 21.1m
Long-Term Investments 1.9m
PP&E 12.6m
Intangibles 4m
Other Non-Current Assets 2.6m
Current Liabilities 65.1m
Accounts Payable 24.2m
Short-Term Debt 11.9m
Other Current Liabilities 29.1m
Non-Current Liabilities 5.4m
Long-Term Debt 3.1m
Other Non-Current Liabilities 2.3m
Efficiency

Earnings Waterfall
Friwo AG

Revenue
171.3m EUR
Cost of Revenue
-155m EUR
Gross Profit
16.3m EUR
Operating Expenses
-13.8m EUR
Operating Income
2.5m EUR
Other Expenses
-4.6m EUR
Net Income
-2m EUR

Free Cash Flow Analysis
Friwo AG

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
Fundamental Scores

CEA Profitability Score
Profitability Due Diligence

Friwo AG's profitability score is 36/100. The higher the profitability score, the more profitable the company is.

ROE is Increasing
ROIC is Increasing
Exceptional 3-Years Revenue Growth
Exceptional 1-Year Revenue Growth
36/100
Profitability
Score

Friwo AG's profitability score is 36/100. The higher the profitability score, the more profitable the company is.

CEA Solvency Score
Solvency Due Diligence

Friwo AG's solvency score is 50/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Low D/E
Long-Term Solvency
Short-Term Solvency
50/100
Solvency
Score

Friwo AG's solvency score is 50/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

CEA Price Targets Summary
Friwo AG

There are no price targets for CEA.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

CEA Price
Friwo AG

1M 1M
-26%
6M 6M
-29%
1Y 1Y
-44%
3Y 3Y
-18%
5Y 5Y
-3%
10Y 10Y
+52%
Annual Price Range
23
52w Low
21.8
52w High
44
Price Metrics
Average Annual Return 19.36%
Standard Deviation of Annual Returns 33.55%
Max Drawdown -76%
Shares Statistics
Market Capitalization 196.8m EUR
Shares Outstanding 8 554 500
Percentage of Shares Shorted
N/A

CEA Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Friwo AG Logo
Friwo AG

Country

Germany

Industry

Electrical Equipment

Market Cap

196.8m EUR

Dividend Yield

0%

Description

FRIWO AG operates as a management holding company, which engages in the development, production, and distribution of battery packs, power supplies, LED drivers, and charging devices. The company is headquartered in Ostbevern, Nordrhein-Westfalen and currently employs 2,182 full-time employees. The company went IPO on 2008-02-25. The firm operates four geographical business segments, including Germany, Rest of Europe, Asia and Other Regions. The firm is active in the fields of medical technology, information technology (IT), telecommunication, domestic appliances and power tools, along with the industrial applications sector. The firm's product portfolio comprises power supplies, desktop power supplies, medical power supplies, universal serial bus (USB) power supplies, flush mounting power supplies, chargers and accessories, among others. The firm is engaged in both the manufacture and wholesale of power supply and charging equipment.

Contact

NORDRHEIN-WESTFALEN
Ostbevern
Von-Liebig-Strasse 11
+492532810.0
http://www.friwo-ag.de/

IPO

2008-02-25

Employees

2 182

Officers

Personnel Officer
Ms. Rita Brehm
CEO & Chairman of the Management Board
Mr. Rolf Schwirz
Chief Financial Officer
Mr. Oliver Freund
Chief Operations Officer
Mr. Dominik Woffen
Chief Technology Officer
Mr. Peter Fiedler
Senior Vice President Finance & Controlling
Ina Klassen

See Also

Discover More
What is the Intrinsic Value of one CEA stock?

The intrinsic value of one CEA stock under the Base Case scenario is 15.2 EUR.

Is CEA stock undervalued or overvalued?

Compared to the current market price of 23 EUR, Friwo AG is Overvalued by 34%.