Stenocare A/S
CSE:STENO
Intrinsic Value
The intrinsic value of one STENO stock under the Base Case scenario is 0.15 DKK. Compared to the current market price of 0.33 DKK, Stenocare A/S is Overvalued by 55%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Stenocare A/S
Fundamental Analysis

Revenue & Expenses Breakdown
Stenocare A/S
Balance Sheet Decomposition
Stenocare A/S
Current Assets | 5.3m |
Cash & Short-Term Investments | 1.4m |
Receivables | 2.7m |
Other Current Assets | 1.2m |
Non-Current Assets | 14.4m |
Long-Term Investments | 478.2k |
PP&E | 14m |
Free Cash Flow Analysis
Stenocare A/S
DKK | |
Free Cash Flow | DKK |
Earnings Waterfall
Stenocare A/S
Revenue
|
2.2m
DKK
|
Operating Expenses
|
-35.3m
DKK
|
Operating Income
|
-33.1m
DKK
|
Other Expenses
|
-1.4m
DKK
|
Net Income
|
-34.5m
DKK
|
STENO Profitability Score
Profitability Due Diligence
Stenocare A/S's profitability score is 14/100. The higher the profitability score, the more profitable the company is.
Score
Stenocare A/S's profitability score is 14/100. The higher the profitability score, the more profitable the company is.
STENO Solvency Score
Solvency Due Diligence
Stenocare A/S's solvency score is 41/100. The higher the solvency score, the more solvent the company is.
Score
Stenocare A/S's solvency score is 41/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
STENO Price Targets Summary
Stenocare A/S
Dividends
Current shareholder yield for STENO 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 STENO stock under the Base Case scenario is 0.15 DKK.
Compared to the current market price of 0.33 DKK, Stenocare A/S is Overvalued by 55%.