Impero A/S
CSE:IMPERO
Intrinsic Value
The intrinsic value of one IMPERO stock under the Base Case scenario is 3.22 DKK. Compared to the current market price of 6.65 DKK, Impero A/S is Overvalued by 52%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Impero A/S
Fundamental Analysis

Revenue & Expenses Breakdown
Impero A/S
Balance Sheet Decomposition
Impero A/S
Current Assets | 17.2m |
Cash & Short-Term Investments | 9.8m |
Receivables | 6m |
Other Current Assets | 1.4m |
Non-Current Assets | 10.2m |
Long-Term Investments | 561k |
Intangibles | 9.6m |
Free Cash Flow Analysis
Impero A/S
DKK | |
Free Cash Flow | DKK |
Earnings Waterfall
Impero A/S
Revenue
|
35.4m
DKK
|
Cost of Revenue
|
-16.6m
DKK
|
Gross Profit
|
18.8m
DKK
|
Operating Expenses
|
-30.4m
DKK
|
Operating Income
|
-11.7m
DKK
|
Other Expenses
|
206k
DKK
|
Net Income
|
-11.4m
DKK
|
IMPERO Profitability Score
Profitability Due Diligence
Impero A/S's profitability score is 24/100. The higher the profitability score, the more profitable the company is.
Score
Impero A/S's profitability score is 24/100. The higher the profitability score, the more profitable the company is.
IMPERO Solvency Score
Solvency Due Diligence
Impero A/S's solvency score is 46/100. The higher the solvency score, the more solvent the company is.
Score
Impero A/S's solvency score is 46/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
IMPERO Price Targets Summary
Impero A/S
Dividends
Current shareholder yield for IMPERO 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 IMPERO stock under the Base Case scenario is 3.22 DKK.
Compared to the current market price of 6.65 DKK, Impero A/S is Overvalued by 52%.