Friwo AG
XETRA:CEA
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%.
Valuation Backtest
Friwo AG
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.
Fundamental Analysis
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 |
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
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.
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.
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
Shareholder Return
CEA Price
Friwo AG
Average Annual Return | 19.36% |
Standard Deviation of Annual Returns | 33.55% |
Max Drawdown | -76% |
Market Capitalization | 196.8m EUR |
Shares Outstanding | 8 554 500 |
Percentage of Shares Shorted |
N/A
|
Company Profile
Country
Industry
Market Cap
Dividend Yield
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
IPO
Employees
Officers
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%.