Cambi ASA
OSE:CAMBI
Intrinsic Value
The intrinsic value of one CAMBI stock under the Base Case scenario is 21.32 NOK. Compared to the current market price of 16.85 NOK, Cambi ASA is Undervalued by 21%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Cambi ASA
Fundamental Analysis

Revenue & Expenses Breakdown
Cambi ASA
Balance Sheet Decomposition
Cambi ASA
Current Assets | 696.5m |
Cash & Short-Term Investments | 173.6m |
Receivables | 413.8m |
Other Current Assets | 109.1m |
Non-Current Assets | 68.8m |
Long-Term Investments | 700k |
PP&E | 48.1m |
Intangibles | 15.9m |
Other Non-Current Assets | 4.1m |
Free Cash Flow Analysis
Cambi ASA
NOK | |
Free Cash Flow | NOK |
Earnings Waterfall
Cambi ASA
Revenue
|
1.1B
NOK
|
Cost of Revenue
|
-503m
NOK
|
Gross Profit
|
590.7m
NOK
|
Operating Expenses
|
-370.2m
NOK
|
Operating Income
|
220.5m
NOK
|
Other Expenses
|
-85.7m
NOK
|
Net Income
|
134.8m
NOK
|
CAMBI Profitability Score
Profitability Due Diligence
Cambi ASA's profitability score is 68/100. The higher the profitability score, the more profitable the company is.
Score
Cambi ASA's profitability score is 68/100. The higher the profitability score, the more profitable the company is.
CAMBI Solvency Score
Solvency Due Diligence
Cambi ASA's solvency score is 74/100. The higher the solvency score, the more solvent the company is.
Score
Cambi ASA's solvency score is 74/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
CAMBI Price Targets Summary
Cambi ASA
According to Wall Street analysts, the average 1-year price target for CAMBI is 24.48 NOK with a low forecast of 24.24 NOK and a high forecast of 25.2 NOK.
Dividends
Current shareholder yield for CAMBI 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 CAMBI stock under the Base Case scenario is 21.32 NOK.
Compared to the current market price of 16.85 NOK, Cambi ASA is Undervalued by 21%.