C

Co2 Capsol AS
OSE:CAPSL

Watchlist Manager
Co2 Capsol AS
OSE:CAPSL
Watchlist
Price: 11.3 NOK 5.61% Market Closed
Market Cap: 710.8m NOK
Have any thoughts about
Co2 Capsol AS?
Write Note

Intrinsic Value

The intrinsic value of one CAPSL stock under the Base Case scenario is 2.89 NOK. Compared to the current market price of 11.3 NOK, Co2 Capsol AS is Overvalued by 74%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

CAPSL Intrinsic Value
2.89 NOK
Overvaluation 74%
Intrinsic Value
Price
C
Base Case Scenario

Valuation Backtest
Co2 Capsol AS

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for CAPSL cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about CAPSL?
Bearish
Neutral
Bullish

Fundamental Analysis

Economic Moat
Co2 Capsol AS

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about Co2 Capsol AS

Provide an overview of the primary business activities
of Co2 Capsol AS.

What unique competitive advantages
does Co2 Capsol AS hold over its rivals?

What risks and challenges
does Co2 Capsol AS face in the near future?

Summarize the latest earnings call
of Co2 Capsol AS.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Co2 Capsol AS.

Provide P/S
for Co2 Capsol AS.

Provide P/E
for Co2 Capsol AS.

Provide P/OCF
for Co2 Capsol AS.

Provide P/FCFE
for Co2 Capsol AS.

Provide P/B
for Co2 Capsol AS.

Provide EV/S
for Co2 Capsol AS.

Provide EV/GP
for Co2 Capsol AS.

Provide EV/EBITDA
for Co2 Capsol AS.

Provide EV/EBIT
for Co2 Capsol AS.

Provide EV/OCF
for Co2 Capsol AS.

Provide EV/FCFF
for Co2 Capsol AS.

Provide EV/IC
for Co2 Capsol AS.

Show me price targets
for Co2 Capsol AS made by professional analysts.

What are the Revenue projections
for Co2 Capsol AS?

How accurate were the past Revenue estimates
for Co2 Capsol AS?

What are the Net Income projections
for Co2 Capsol AS?

How accurate were the past Net Income estimates
for Co2 Capsol AS?

What are the EPS projections
for Co2 Capsol AS?

How accurate were the past EPS estimates
for Co2 Capsol AS?

What are the EBIT projections
for Co2 Capsol AS?

How accurate were the past EBIT estimates
for Co2 Capsol AS?

Compare the revenue forecasts
for Co2 Capsol AS with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Co2 Capsol AS and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Co2 Capsol AS against its competitors.

Analyze the profit margins
(gross, operating, and net) of Co2 Capsol AS compared to its peers.

Compare the P/E ratios
of Co2 Capsol AS against its peers.

Discuss the investment returns and shareholder value creation
comparing Co2 Capsol AS with its peers.

Analyze the financial leverage
of Co2 Capsol AS compared to its main competitors.

Show all profitability ratios
for Co2 Capsol AS.

Provide ROE
for Co2 Capsol AS.

Provide ROA
for Co2 Capsol AS.

Provide ROIC
for Co2 Capsol AS.

Provide ROCE
for Co2 Capsol AS.

Provide Gross Margin
for Co2 Capsol AS.

Provide Operating Margin
for Co2 Capsol AS.

Provide Net Margin
for Co2 Capsol AS.

Provide FCF Margin
for Co2 Capsol AS.

Show all solvency ratios
for Co2 Capsol AS.

Provide D/E Ratio
for Co2 Capsol AS.

Provide D/A Ratio
for Co2 Capsol AS.

Provide Interest Coverage Ratio
for Co2 Capsol AS.

Provide Altman Z-Score Ratio
for Co2 Capsol AS.

Provide Quick Ratio
for Co2 Capsol AS.

Provide Current Ratio
for Co2 Capsol AS.

Provide Cash Ratio
for Co2 Capsol AS.

What is the historical Revenue growth
over the last 5 years for Co2 Capsol AS?

What is the historical Net Income growth
over the last 5 years for Co2 Capsol AS?

What is the current Free Cash Flow
of Co2 Capsol AS?

Discuss the annual earnings per share (EPS)
trend over the past five years for Co2 Capsol AS.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Revenue & Expenses Breakdown
Co2 Capsol AS

Balance Sheet Decomposition
Co2 Capsol AS

Current Assets 119.3m
Cash & Short-Term Investments 97.3m
Receivables 22m
Non-Current Assets 83.3m
PP&E 76.1m
Intangibles 7.2m
Current Liabilities 44.2m
Accounts Payable 5.5m
Other Current Liabilities 38.7m
Non-Current Liabilities 48.3m
Long-Term Debt 48.3m
Efficiency

Earnings Waterfall
Co2 Capsol AS

Revenue
49.5m NOK
Cost of Revenue
-13.7m NOK
Gross Profit
35.9m NOK
Operating Expenses
-73.2m NOK
Operating Income
-37.3m NOK
Other Expenses
-3.7m NOK
Net Income
-41m NOK

Free Cash Flow Analysis
Co2 Capsol AS

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

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.

Positive Gross Profit
Exceptional Revenue Growth Forecast
Exceptional 1-Year Revenue Growth
Negative Operating Income
29/100
Profitability
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.

High Altman Z-Score
Short-Term Solvency
Low D/E
Negative Net Debt
60/100
Solvency
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

Wall Street analysts forecast CAPSL stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for CAPSL is 26.52 NOK with a low forecast of 26.26 NOK and a high forecast of 27.3 NOK.

Lowest
Price Target
26.26 NOK
132% Upside
Average
Price Target
26.52 NOK
135% Upside
Highest
Price Target
27.3 NOK
142% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for CAPSL?

Click here to dive deeper.

Dividends

Co2 Capsol AS
does not pay dividends
Shareholder Yield

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?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

Co2 Capsol AS

Country

Norway

Industry

Machinery

Market Cap

684.1m NOK

Dividend Yield

0%

Description

CO2 Capsol AS engages in capturing carbon dioxide (CO2) from Waste-to-Energy (WtE), cement, biomass, power plants, and industrial facilities. The company is headquartered in Oslo, Oslo. The company went IPO on 2021-12-20. The Company’s activities include capturing Carbon Dioxide (CO2) from Waste-to-Energy (WtE), power plants and industrial facilities by using the patented Capsol EoP (End of Pipe) solution. The company is a unit that utilizes a patented heat recovery process in conjunction with Hot Potassium Carbonate (HPC) and captures carbon dioxide from large scale emitters, such as cement, steel, biomass, power production, process and chemical industry, Waste-to-Energy, Liquefied Natural Gas (LNG) and hydrogen. The captured carbon dioxide can be utilized as a component in other industrial processes or for enhanced oil recovery.

Contact

OSLO
Oslo
Madserud alle 2
+4741569974
www.co2capsol.com

IPO

2021-12-20

Employees

7

Officers

MD & CEO
Mr. Jan Kielland
Chief Financial Officer
Mr. Ingar Bergh
Chief Technology Officer
Mr. Cato Christiansen
Chief Marketing Officer
Ms. Tone Bekkestad

See Also

Discover More
What is the Intrinsic Value of one CAPSL stock?

The intrinsic value of one CAPSL stock under the Base Case scenario is 2.89 NOK.

Is CAPSL stock undervalued or overvalued?

Compared to the current market price of 11.3 NOK, Co2 Capsol AS is Overvalued by 74%.

Back to Top