Kone Oyj
OMXH:KNEBV
Intrinsic Value
The intrinsic value of one KNEBV stock under the Base Case scenario is 48.92 EUR. Compared to the current market price of 51.7 EUR, Kone Oyj is Overvalued by 5%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Kone Oyj
Fundamental Analysis

Revenue & Expenses Breakdown
Kone Oyj
Balance Sheet Decomposition
Kone Oyj
Current Assets | 6B |
Cash & Short-Term Investments | 1.8B |
Receivables | 2.6B |
Other Current Assets | 1.6B |
Non-Current Assets | 3.3B |
Long-Term Investments | 145.9m |
PP&E | 898.5m |
Intangibles | 1.9B |
Other Non-Current Assets | 385.1m |
Free Cash Flow Analysis
Kone Oyj
EUR | |
Free Cash Flow | EUR |
Earnings Waterfall
Kone Oyj
Revenue
|
11.1B
EUR
|
Cost of Revenue
|
-8.7B
EUR
|
Gross Profit
|
2.4B
EUR
|
Operating Expenses
|
-1.1B
EUR
|
Operating Income
|
1.3B
EUR
|
Other Expenses
|
-351.7m
EUR
|
Net Income
|
951.3m
EUR
|
KNEBV Profitability Score
Profitability Due Diligence
Kone Oyj's profitability score is 59/100. The higher the profitability score, the more profitable the company is.
Score
Kone Oyj's profitability score is 59/100. The higher the profitability score, the more profitable the company is.
KNEBV Solvency Score
Solvency Due Diligence
Kone Oyj's solvency score is 79/100. The higher the solvency score, the more solvent the company is.
Score
Kone Oyj's solvency score is 79/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
KNEBV Price Targets Summary
Kone Oyj
According to Wall Street analysts, the average 1-year price target for KNEBV is 55.27 EUR with a low forecast of 37.37 EUR and a high forecast of 80.85 EUR.
Dividends
Current shareholder yield for KNEBV 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 KNEBV stock under the Base Case scenario is 48.92 EUR.
Compared to the current market price of 51.7 EUR, Kone Oyj is Overvalued by 5%.