Revenio Group Oyj
OMXH:REG1V
Intrinsic Value
The intrinsic value of one REG1V stock under the Base Case scenario is 31.62 EUR. Compared to the current market price of 23.55 EUR, Revenio Group Oyj is Undervalued by 26%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Revenio Group Oyj
Fundamental Analysis

Revenue & Expenses Breakdown
Revenio Group Oyj
Balance Sheet Decomposition
Revenio Group Oyj
Current Assets | 47m |
Cash & Short-Term Investments | 20.7m |
Receivables | 14.4m |
Other Current Assets | 11.9m |
Non-Current Assets | 94.3m |
Long-Term Investments | 450k |
PP&E | 5m |
Intangibles | 85.3m |
Other Non-Current Assets | 3.6m |
Free Cash Flow Analysis
Revenio Group Oyj
EUR | |
Free Cash Flow | EUR |
Earnings Waterfall
Revenio Group Oyj
Revenue
|
103.5m
EUR
|
Cost of Revenue
|
-53.7m
EUR
|
Gross Profit
|
49.9m
EUR
|
Operating Expenses
|
-24.8m
EUR
|
Operating Income
|
25.1m
EUR
|
Other Expenses
|
-6.6m
EUR
|
Net Income
|
18.5m
EUR
|
REG1V Profitability Score
Profitability Due Diligence
Revenio Group Oyj's profitability score is 65/100. The higher the profitability score, the more profitable the company is.
Score
Revenio Group Oyj's profitability score is 65/100. The higher the profitability score, the more profitable the company is.
REG1V Solvency Score
Solvency Due Diligence
Revenio Group Oyj's solvency score is 92/100. The higher the solvency score, the more solvent the company is.
Score
Revenio Group Oyj's solvency score is 92/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
REG1V Price Targets Summary
Revenio Group Oyj
According to Wall Street analysts, the average 1-year price target for REG1V is 31.11 EUR with a low forecast of 26.26 EUR and a high forecast of 35.18 EUR.
Dividends
Current shareholder yield for REG1V 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 REG1V stock under the Base Case scenario is 31.62 EUR.
Compared to the current market price of 23.55 EUR, Revenio Group Oyj is Undervalued by 26%.