Co2 Capsol AS
OSE:CAPSL
Intrinsic Value
The intrinsic value of one CAPSL stock under the Base Case scenario is 5.06 NOK. Compared to the current market price of 8.96 NOK, Co2 Capsol AS is Overvalued by 44%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Co2 Capsol AS
Fundamental Analysis

Revenue & Expenses Breakdown
Co2 Capsol AS
Balance Sheet Decomposition
Co2 Capsol AS
Current Assets | 99.7m |
Cash & Short-Term Investments | 66m |
Receivables | 33.7m |
Other Current Assets | 100 |
Non-Current Assets | 102m |
PP&E | 89.2m |
Intangibles | 12.8m |
Other Non-Current Assets | -100 |
Free Cash Flow Analysis
Co2 Capsol AS
NOK | |
Free Cash Flow | NOK |
Earnings Waterfall
Co2 Capsol AS
Revenue
|
69.3m
NOK
|
Cost of Revenue
|
-17.8m
NOK
|
Gross Profit
|
51.5m
NOK
|
Operating Expenses
|
-95.1m
NOK
|
Operating Income
|
-43.6m
NOK
|
Other Expenses
|
-1.8m
NOK
|
Net Income
|
-45.4m
NOK
|
CAPSL Profitability Score
Profitability Due Diligence
Co2 Capsol AS's profitability score is 29/100. The higher the profitability score, the more profitable the company is.
Score
Co2 Capsol AS's profitability score is 29/100. The higher the profitability score, the more profitable the company is.
CAPSL Solvency Score
Solvency Due Diligence
Co2 Capsol AS's solvency score is 60/100. The higher the solvency score, the more solvent the company is.
Score
Co2 Capsol AS's solvency score is 60/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
CAPSL Price Targets Summary
Co2 Capsol AS
According to Wall Street analysts, the average 1-year price target for CAPSL is 21.42 NOK with a low forecast of 21.21 NOK and a high forecast of 22.05 NOK.
Dividends
Current shareholder yield for CAPSL 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 CAPSL stock under the Base Case scenario is 5.06 NOK.
Compared to the current market price of 8.96 NOK, Co2 Capsol AS is Overvalued by 44%.