Integrated Wind Solutions ASA
OSE:IWS
Intrinsic Value
The intrinsic value of one IWS stock under the Base Case scenario is 3.041 NOK. Compared to the current market price of 41.005 NOK, Integrated Wind Solutions ASA is Overvalued by 93%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Integrated Wind Solutions ASA
Fundamental Analysis

Revenue & Expenses Breakdown
Integrated Wind Solutions ASA
Balance Sheet Decomposition
Integrated Wind Solutions ASA
Current Assets | 39.3m |
Cash & Short-Term Investments | 26.9m |
Receivables | 9.3m |
Other Current Assets | 3.1m |
Non-Current Assets | 149.1m |
Long-Term Investments | 13.3m |
PP&E | 128.8m |
Intangibles | 6.1m |
Other Non-Current Assets | 933k |
Free Cash Flow Analysis
Integrated Wind Solutions ASA
NOK | |
Free Cash Flow | NOK |
Earnings Waterfall
Integrated Wind Solutions ASA
Revenue
|
151.7m
NOK
|
Operating Expenses
|
-177.4m
NOK
|
Operating Income
|
-25.7m
NOK
|
Other Expenses
|
7.3m
NOK
|
Net Income
|
-18.4m
NOK
|
IWS Profitability Score
Profitability Due Diligence
Integrated Wind Solutions ASA's profitability score is 33/100. The higher the profitability score, the more profitable the company is.
Score
Integrated Wind Solutions ASA's profitability score is 33/100. The higher the profitability score, the more profitable the company is.
IWS Solvency Score
Solvency Due Diligence
Integrated Wind Solutions ASA's solvency score is 70/100. The higher the solvency score, the more solvent the company is.
Score
Integrated Wind Solutions ASA's solvency score is 70/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
IWS Price Targets Summary
Integrated Wind Solutions ASA
According to Wall Street analysts, the average 1-year price target for IWS is 64.6 NOK with a low forecast of 62.62 NOK and a high forecast of 69.3 NOK.
Dividends
Current shareholder yield for IWS 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 IWS stock under the Base Case scenario is 3.041 NOK.
Compared to the current market price of 41.005 NOK, Integrated Wind Solutions ASA is Overvalued by 93%.