Heeros Oyj
OMXH:HEEROS
Intrinsic Value
The intrinsic value of one HEEROS stock under the Base Case scenario is 6.29 EUR. Compared to the current market price of 5.55 EUR, Heeros Oyj is Undervalued by 12%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Heeros Oyj
Fundamental Analysis

Revenue & Expenses Breakdown
Heeros Oyj
Balance Sheet Decomposition
Heeros Oyj
Current Assets | 1.9m |
Cash & Short-Term Investments | 769k |
Receivables | 880.8k |
Other Current Assets | 207.6k |
Non-Current Assets | 9.5m |
Long-Term Investments | 787.2k |
PP&E | 23k |
Intangibles | 8.7m |
Free Cash Flow Analysis
Heeros Oyj
EUR | |
Free Cash Flow | EUR |
Earnings Waterfall
Heeros Oyj
Revenue
|
11.4m
EUR
|
Cost of Revenue
|
-1.8m
EUR
|
Gross Profit
|
9.6m
EUR
|
Operating Expenses
|
-8.9m
EUR
|
Operating Income
|
670.9k
EUR
|
Other Expenses
|
-52k
EUR
|
Net Income
|
618.9k
EUR
|
HEEROS Profitability Score
Profitability Due Diligence
Heeros Oyj's profitability score is 48/100. The higher the profitability score, the more profitable the company is.
Score
Heeros Oyj's profitability score is 48/100. The higher the profitability score, the more profitable the company is.
HEEROS Solvency Score
Solvency Due Diligence
Heeros Oyj's solvency score is 71/100. The higher the solvency score, the more solvent the company is.
Score
Heeros Oyj's solvency score is 71/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
HEEROS Price Targets Summary
Heeros Oyj
Dividends
Current shareholder yield for HEEROS 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 HEEROS stock under the Base Case scenario is 6.29 EUR.
Compared to the current market price of 5.55 EUR, Heeros Oyj is Undervalued by 12%.