Flow Traders Ltd
F:O3I
Intrinsic Value
The intrinsic value of one O3I stock under the Base Case scenario is 47.66 EUR. Compared to the current market price of 27.1 EUR, Flow Traders Ltd is Undervalued by 43%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Flow Traders Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Flow Traders Ltd
Balance Sheet Decomposition
Flow Traders Ltd
Current Assets | 6B |
Cash & Short-Term Investments | 8.4m |
Receivables | 6B |
Non-Current Assets | 6.9B |
Long-Term Investments | 6.2B |
PP&E | 68.9m |
Intangibles | 2m |
Other Non-Current Assets | 633.1m |
Free Cash Flow Analysis
Flow Traders Ltd
EUR | |
Free Cash Flow | EUR |
Earnings Waterfall
Flow Traders Ltd
Revenue
|
800.8m
EUR
|
Cost of Revenue
|
-333m
EUR
|
Gross Profit
|
467.8m
EUR
|
Operating Expenses
|
-272.7m
EUR
|
Operating Income
|
195.1m
EUR
|
Other Expenses
|
-35.6m
EUR
|
Net Income
|
159.5m
EUR
|
O3I Profitability Score
Profitability Due Diligence
Flow Traders Ltd's profitability score is 57/100. The higher the profitability score, the more profitable the company is.
Score
Flow Traders Ltd's profitability score is 57/100. The higher the profitability score, the more profitable the company is.
O3I Solvency Score
Solvency Due Diligence
Flow Traders Ltd's solvency score is 38/100. The higher the solvency score, the more solvent the company is.
Score
Flow Traders Ltd's solvency score is 38/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
O3I Price Targets Summary
Flow Traders Ltd
According to Wall Street analysts, the average 1-year price target for O3I is 23.5 EUR with a low forecast of 14.26 EUR and a high forecast of 29.76 EUR.
Dividends
Current shareholder yield for O3I 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 O3I stock under the Base Case scenario is 47.66 EUR.
Compared to the current market price of 27.1 EUR, Flow Traders Ltd is Undervalued by 43%.