DSM-Firmenich AG
AEX:DSFIR
Intrinsic Value
The intrinsic value of one DSFIR stock under the Base Case scenario is 103.97 EUR. Compared to the current market price of 89.12 EUR, DSM-Firmenich AG is Undervalued by 14%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
DSM-Firmenich AG
Fundamental Analysis

Revenue & Expenses Breakdown
DSM-Firmenich AG
Balance Sheet Decomposition
DSM-Firmenich AG
Current Assets | 10.3B |
Cash & Short-Term Investments | 3.4B |
Receivables | 3.1B |
Other Current Assets | 3.9B |
Non-Current Assets | 24.8B |
Long-Term Investments | 965m |
PP&E | 5.3B |
Intangibles | 18.4B |
Other Non-Current Assets | 135m |
Free Cash Flow Analysis
DSM-Firmenich AG
EUR | |
Free Cash Flow | EUR |
Earnings Waterfall
DSM-Firmenich AG
Revenue
|
10.6B
EUR
|
Cost of Revenue
|
-8B
EUR
|
Gross Profit
|
2.6B
EUR
|
Operating Expenses
|
-3.1B
EUR
|
Operating Income
|
-442m
EUR
|
Other Expenses
|
2.6B
EUR
|
Net Income
|
2.1B
EUR
|
DSFIR Profitability Score
Profitability Due Diligence
DSM-Firmenich AG's profitability score is 46/100. The higher the profitability score, the more profitable the company is.
Score
DSM-Firmenich AG's profitability score is 46/100. The higher the profitability score, the more profitable the company is.
DSFIR Solvency Score
Solvency Due Diligence
DSM-Firmenich AG's solvency score is 50/100. The higher the solvency score, the more solvent the company is.
Score
DSM-Firmenich AG's solvency score is 50/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
DSFIR Price Targets Summary
DSM-Firmenich AG
According to Wall Street analysts, the average 1-year price target for DSFIR is 132.24 EUR with a low forecast of 120.19 EUR and a high forecast of 153.3 EUR.
Dividends
Current shareholder yield for DSFIR 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 DSFIR stock under the Base Case scenario is 103.97 EUR.
Compared to the current market price of 89.12 EUR, DSM-Firmenich AG is Undervalued by 14%.