AMG Critical Materials NV
XMUN:ADG
Intrinsic Value
The intrinsic value of one ADG stock under the Base Case scenario is 24.12 EUR. Compared to the current market price of 21.6 EUR, AMG Critical Materials NV is Undervalued by 10%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
AMG Critical Materials NV
Fundamental Analysis

Revenue & Expenses Breakdown
AMG Critical Materials NV
Balance Sheet Decomposition
AMG Critical Materials NV
Current Assets | 938m |
Cash & Short-Term Investments | 286.5m |
Receivables | 183.9m |
Other Current Assets | 467.6m |
Non-Current Assets | 1.2B |
Long-Term Investments | 80.7m |
PP&E | 978.4m |
Intangibles | 53.8m |
Other Non-Current Assets | 63.4m |
Free Cash Flow Analysis
AMG Critical Materials NV
USD | |
Free Cash Flow | USD |
Earnings Waterfall
AMG Critical Materials NV
Revenue
|
1.5B
USD
|
Cost of Revenue
|
-1.2B
USD
|
Gross Profit
|
268.7m
USD
|
Operating Expenses
|
-189.2m
USD
|
Operating Income
|
79.5m
USD
|
Other Expenses
|
-91.5m
USD
|
Net Income
|
-12.1m
USD
|
ADG Profitability Score
Profitability Due Diligence
AMG Critical Materials NV's profitability score is 44/100. The higher the profitability score, the more profitable the company is.
Score
AMG Critical Materials NV's profitability score is 44/100. The higher the profitability score, the more profitable the company is.
ADG Solvency Score
Solvency Due Diligence
AMG Critical Materials NV's solvency score is 33/100. The higher the solvency score, the more solvent the company is.
Score
AMG Critical Materials NV's solvency score is 33/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
ADG Price Targets Summary
AMG Critical Materials NV
Dividends
Current shareholder yield for ADG 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 ADG stock under the Base Case scenario is 24.12 EUR.
Compared to the current market price of 21.6 EUR, AMG Critical Materials NV is Undervalued by 10%.