Remedy Entertainment Oyj
OMXH:REMEDY
Intrinsic Value
The intrinsic value of one REMEDY stock under the Base Case scenario is 12.92 EUR. Compared to the current market price of 14 EUR, Remedy Entertainment Oyj is Overvalued by 8%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Remedy Entertainment Oyj
Fundamental Analysis

Revenue & Expenses Breakdown
Remedy Entertainment Oyj
Balance Sheet Decomposition
Remedy Entertainment Oyj
Current Assets | 47.3m |
Cash & Short-Term Investments | 41.1m |
Receivables | 6.2m |
Non-Current Assets | 52m |
PP&E | 5.8m |
Intangibles | 39.8m |
Other Non-Current Assets | 6.3m |
Free Cash Flow Analysis
Remedy Entertainment Oyj
EUR | |
Free Cash Flow | EUR |
Earnings Waterfall
Remedy Entertainment Oyj
Revenue
|
50.7m
EUR
|
Cost of Revenue
|
-20.5m
EUR
|
Gross Profit
|
30.2m
EUR
|
Operating Expenses
|
-34.5m
EUR
|
Operating Income
|
-4.3m
EUR
|
Other Expenses
|
684k
EUR
|
Net Income
|
-3.6m
EUR
|
REMEDY Profitability Score
Profitability Due Diligence
Remedy Entertainment Oyj's profitability score is 33/100. The higher the profitability score, the more profitable the company is.
Score
Remedy Entertainment Oyj's profitability score is 33/100. The higher the profitability score, the more profitable the company is.
REMEDY Solvency Score
Solvency Due Diligence
Remedy Entertainment Oyj's solvency score is 67/100. The higher the solvency score, the more solvent the company is.
Score
Remedy Entertainment Oyj's solvency score is 67/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
REMEDY Price Targets Summary
Remedy Entertainment Oyj
According to Wall Street analysts, the average 1-year price target for REMEDY is 19.38 EUR with a low forecast of 19.19 EUR and a high forecast of 19.95 EUR.
Dividends
Current shareholder yield for REMEDY 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 REMEDY stock under the Base Case scenario is 12.92 EUR.
Compared to the current market price of 14 EUR, Remedy Entertainment Oyj is Overvalued by 8%.