Elmera Group ASA
OSE:ELMRA
Intrinsic Value
The intrinsic value of one ELMRA stock under the Base Case scenario is 49.67 NOK. Compared to the current market price of 36.5 NOK, Elmera Group ASA is Undervalued by 27%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Elmera Group ASA
Fundamental Analysis

Revenue & Expenses Breakdown
Elmera Group ASA
Balance Sheet Decomposition
Elmera Group ASA
Current Assets | 3.1B |
Cash & Short-Term Investments | 144m |
Receivables | 2.3B |
Other Current Assets | 607.1m |
Non-Current Assets | 2.9B |
Long-Term Investments | 80.6m |
PP&E | 86.2m |
Intangibles | 1.8B |
Other Non-Current Assets | 956.7m |
Free Cash Flow Analysis
Elmera Group ASA
NOK | |
Free Cash Flow | NOK |
Earnings Waterfall
Elmera Group ASA
Revenue
|
12.2B
NOK
|
Cost of Revenue
|
-10.5B
NOK
|
Gross Profit
|
1.8B
NOK
|
Operating Expenses
|
-1.4B
NOK
|
Operating Income
|
425.8m
NOK
|
Other Expenses
|
-71.9m
NOK
|
Net Income
|
353.9m
NOK
|
ELMRA Profitability Score
Profitability Due Diligence
Elmera Group ASA's profitability score is 46/100. The higher the profitability score, the more profitable the company is.
Score
Elmera Group ASA's profitability score is 46/100. The higher the profitability score, the more profitable the company is.
ELMRA Solvency Score
Solvency Due Diligence
Elmera Group ASA's solvency score is 40/100. The higher the solvency score, the more solvent the company is.
Score
Elmera Group ASA's solvency score is 40/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
ELMRA Price Targets Summary
Elmera Group ASA
According to Wall Street analysts, the average 1-year price target for ELMRA is 36.38 NOK with a low forecast of 24.24 NOK and a high forecast of 48.3 NOK.
Dividends
Current shareholder yield for ELMRA 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 ELMRA stock under the Base Case scenario is 49.67 NOK.
Compared to the current market price of 36.5 NOK, Elmera Group ASA is Undervalued by 27%.