Intermonte Partners Sim SpA
MIL:INT
Intrinsic Value
The intrinsic value of one INT stock under the Base Case scenario is 7.91 EUR. Compared to the current market price of 3.04 EUR, Intermonte Partners Sim SpA is Undervalued by 62%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Intermonte Partners Sim SpA
Fundamental Analysis

Revenue & Expenses Breakdown
Intermonte Partners Sim SpA
Balance Sheet Decomposition
Intermonte Partners Sim SpA
Current Assets | 81.1m |
Cash & Short-Term Investments | 9.8m |
Receivables | 70m |
Other Current Assets | 1.3m |
Non-Current Assets | 110.2m |
Long-Term Investments | 68.4m |
PP&E | 2.3m |
Intangibles | 97.4k |
Other Non-Current Assets | 39.4m |
Free Cash Flow Analysis
Intermonte Partners Sim SpA
EUR | |
Free Cash Flow | EUR |
Earnings Waterfall
Intermonte Partners Sim SpA
Revenue
|
42m
EUR
|
Cost of Revenue
|
-3.3m
EUR
|
Gross Profit
|
38.7m
EUR
|
Operating Expenses
|
-32.2m
EUR
|
Operating Income
|
6.6m
EUR
|
Other Expenses
|
-2.6m
EUR
|
Net Income
|
3.9m
EUR
|
INT Profitability Score
Profitability Due Diligence
Intermonte Partners Sim SpA's profitability score is 56/100. The higher the profitability score, the more profitable the company is.
Score
Intermonte Partners Sim SpA's profitability score is 56/100. The higher the profitability score, the more profitable the company is.
INT Solvency Score
Solvency Due Diligence
Intermonte Partners Sim SpA's solvency score is 28/100. The higher the solvency score, the more solvent the company is.
Score
Intermonte Partners Sim SpA's solvency score is 28/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
INT Price Targets Summary
Intermonte Partners Sim SpA
Dividends
Current shareholder yield for INT 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 INT stock under the Base Case scenario is 7.91 EUR.
Compared to the current market price of 3.04 EUR, Intermonte Partners Sim SpA is Undervalued by 62%.