Bergen Carbon Solutions AS
OSE:BCS
Intrinsic Value
The intrinsic value of one BCS stock under the Base Case scenario is 29.75 NOK. Compared to the current market price of 2.92 NOK, Bergen Carbon Solutions AS is Undervalued by 90%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Bergen Carbon Solutions AS
Fundamental Analysis

Revenue & Expenses Breakdown
Bergen Carbon Solutions AS
Balance Sheet Decomposition
Bergen Carbon Solutions AS
Current Assets | 184.5m |
Cash & Short-Term Investments | 173.5m |
Receivables | 10.3m |
Other Current Assets | 668k |
Non-Current Assets | 33.2m |
PP&E | 32m |
Intangibles | 1.2m |
Free Cash Flow Analysis
Bergen Carbon Solutions AS
NOK | |
Free Cash Flow | NOK |
Earnings Waterfall
Bergen Carbon Solutions AS
Revenue
|
0
NOK
|
Cost of Revenue
|
-7m
NOK
|
Gross Profit
|
-7m
NOK
|
Operating Expenses
|
-146.6m
NOK
|
Operating Income
|
-153.6m
NOK
|
Other Expenses
|
14.8m
NOK
|
Net Income
|
-138.8m
NOK
|
BCS Profitability Score
Profitability Due Diligence
Bergen Carbon Solutions AS's profitability score is 13/100. The higher the profitability score, the more profitable the company is.
Score
Bergen Carbon Solutions AS's profitability score is 13/100. The higher the profitability score, the more profitable the company is.
BCS Solvency Score
Solvency Due Diligence
Bergen Carbon Solutions AS's solvency score is 71/100. The higher the solvency score, the more solvent the company is.
Score
Bergen Carbon Solutions AS's solvency score is 71/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
BCS Price Targets Summary
Bergen Carbon Solutions AS
According to Wall Street analysts, the average 1-year price target for BCS is 8.67 NOK with a low forecast of 5.05 NOK and a high forecast of 12.6 NOK.
Dividends
Current shareholder yield for BCS 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 BCS stock under the Base Case scenario is 29.75 NOK.
Compared to the current market price of 2.92 NOK, Bergen Carbon Solutions AS is Undervalued by 90%.