Gram Car Carriers ASA
OSE:GCC
Intrinsic Value
The intrinsic value of one GCC stock under the Base Case scenario is 418.13 NOK. Compared to the current market price of 261.5 NOK, Gram Car Carriers ASA is Undervalued by 37%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Gram Car Carriers ASA
Fundamental Analysis

Revenue & Expenses Breakdown
Gram Car Carriers ASA
Balance Sheet Decomposition
Gram Car Carriers ASA
Current Assets | 51.8m |
Cash & Short-Term Investments | 41.8m |
Receivables | 4.7m |
Other Current Assets | 5.3m |
Non-Current Assets | 550.6m |
PP&E | 550.1m |
Other Non-Current Assets | 510k |
Free Cash Flow Analysis
Gram Car Carriers ASA
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Gram Car Carriers ASA
Revenue
|
214.6m
USD
|
Operating Expenses
|
-90.8m
USD
|
Operating Income
|
123.9m
USD
|
Other Expenses
|
-11.7m
USD
|
Net Income
|
112.2m
USD
|
GCC Profitability Score
Profitability Due Diligence
Gram Car Carriers ASA's profitability score is 68/100. The higher the profitability score, the more profitable the company is.
Score
Gram Car Carriers ASA's profitability score is 68/100. The higher the profitability score, the more profitable the company is.
GCC Solvency Score
Solvency Due Diligence
Gram Car Carriers ASA's solvency score is 50/100. The higher the solvency score, the more solvent the company is.
Score
Gram Car Carriers ASA's solvency score is 50/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
GCC Price Targets Summary
Gram Car Carriers ASA
Dividends
Current shareholder yield for GCC 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 GCC stock under the Base Case scenario is 418.13 NOK.
Compared to the current market price of 261.5 NOK, Gram Car Carriers ASA is Undervalued by 37%.