Ossur hf
CSE:OSSR
Intrinsic Value
The intrinsic value of one OSSR stock under the Base Case scenario is 24.45 DKK. Compared to the current market price of 26.4 DKK, Ossur hf is Overvalued by 7%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Ossur hf
Fundamental Analysis

Revenue & Expenses Breakdown
Ossur hf
Balance Sheet Decomposition
Ossur hf
Current Assets | 389.9m |
Cash & Short-Term Investments | 77.4m |
Receivables | 130.3m |
Other Current Assets | 182.2m |
Non-Current Assets | 1.2B |
Long-Term Investments | 25.6m |
PP&E | 193.9m |
Intangibles | 893.6m |
Other Non-Current Assets | 42.2m |
Free Cash Flow Analysis
Ossur hf
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Ossur hf
Revenue
|
804.3m
USD
|
Cost of Revenue
|
-310.4m
USD
|
Gross Profit
|
494m
USD
|
Operating Expenses
|
-404.9m
USD
|
Operating Income
|
89.1m
USD
|
Other Expenses
|
-32.1m
USD
|
Net Income
|
56.9m
USD
|
OSSR Profitability Score
Profitability Due Diligence
Ossur hf's profitability score is 53/100. The higher the profitability score, the more profitable the company is.
Score
Ossur hf's profitability score is 53/100. The higher the profitability score, the more profitable the company is.
OSSR Solvency Score
Solvency Due Diligence
Ossur hf's solvency score is 54/100. The higher the solvency score, the more solvent the company is.
Score
Ossur hf's solvency score is 54/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
OSSR Price Targets Summary
Ossur hf
Dividends
Current shareholder yield for OSSR 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 OSSR stock under the Base Case scenario is 24.45 DKK.
Compared to the current market price of 26.4 DKK, Ossur hf is Overvalued by 7%.