
Netcompany Group A/S
CSE:NETC

Intrinsic Value
The intrinsic value of one
NETC
stock under the Base Case scenario is
385.85
DKK.
Compared to the current market price of 281 DKK,
Netcompany Group A/S
is
Undervalued by 27%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Netcompany Group A/S
Fundamental Analysis



Revenue & Expenses Breakdown
Netcompany Group A/S
Balance Sheet Decomposition
Netcompany Group A/S
Current Assets | 3.2B |
Cash & Short-Term Investments | 250.9m |
Receivables | 2.8B |
Other Current Assets | 113.2m |
Non-Current Assets | 4.9B |
Long-Term Investments | 188.8m |
PP&E | 896.8m |
Intangibles | 3.7B |
Other Non-Current Assets | 119.1m |
Free Cash Flow Analysis
Netcompany Group A/S
DKK | |
Free Cash Flow | DKK |
Earnings Waterfall
Netcompany Group A/S
Revenue
|
6.5B
DKK
|
Cost of Revenue
|
-4.6B
DKK
|
Gross Profit
|
1.9B
DKK
|
Operating Expenses
|
-1.1B
DKK
|
Operating Income
|
793.8m
DKK
|
Other Expenses
|
-323.6m
DKK
|
Net Income
|
470.2m
DKK
|
NETC Profitability Score
Profitability Due Diligence
Netcompany Group A/S's profitability score is 54/100. The higher the profitability score, the more profitable the company is.

Score
Netcompany Group A/S's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
NETC Solvency Score
Solvency Due Diligence
Netcompany Group A/S's solvency score is 56/100. The higher the solvency score, the more solvent the company is.

Score
Netcompany Group A/S's solvency score is 56/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
NETC Price Targets Summary
Netcompany Group A/S
According to Wall Street analysts, the average 1-year price target for
NETC
is 349.63 DKK
with a low forecast of 303 DKK and a high forecast of 516.6 DKK.
Dividends
Current shareholder yield for NETC 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
NETC
stock under the Base Case scenario is
385.85
DKK.
Compared to the current market price of 281 DKK,
Netcompany Group A/S
is
Undervalued by 27%.