PRYME Intrinsic Valuation and Fundamental Analysis - Pryme NV - Alpha Spread
P

Pryme NV
OSE:PRYME

Watchlist Manager
Pryme NV
OSE:PRYME
Watchlist
Price: 6.84 NOK -2.29% Market Closed
Market Cap: 345m NOK
Have any thoughts about
Pryme NV?
Write Note

Intrinsic Value

PRYME's intrinsic value estimate is unreliable because it is based only on its multiples and doesn't use a DCF valuation.

The intrinsic value of one PRYME stock under the Base Case scenario is 11.8 NOK. Compared to the current market price of 6.84 NOK, Pryme NV is Undervalued by 42%.

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

PRYME Intrinsic Value
11.8 NOK
Undervaluation 42%
Intrinsic Value
Price
P
Worst Case
Base Case
Best Case

Valuation Backtest
Pryme NV

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

Run backtest to discover the historical profit from buying and selling PRYME based on its intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?
How do you feel about PRYME?
Bearish
Neutral
Bullish

Fundamental Analysis

Summary

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Wall St Estimates
Price Target
Loading
Revenue Forecast
Operating Income Forecast
Earnings Forecast
No Indicators Selected
Select Indicators
Investor Returns
Shareholder Yield
Dividend Safety
Dividend Yield
Dividend Payout Ratio
Buyback Yield
Debt Paydown Yield
No Indicators Selected
Select 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:

AI Assistant
AI Assistant
Ask me anything about Pryme NV

Provide an overview of the primary business activities
of Pryme NV.

What unique competitive advantages
does Pryme NV hold over its rivals?

What risks and challenges
does Pryme NV face in the near future?

Summarize the latest earnings call
of Pryme NV.

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

Show all valuation multiples
for Pryme NV.

Provide P/S
for Pryme NV.

Provide P/E
for Pryme NV.

Provide P/OCF
for Pryme NV.

Provide P/FCFE
for Pryme NV.

Provide P/B
for Pryme NV.

Provide EV/S
for Pryme NV.

Provide EV/GP
for Pryme NV.

Provide EV/EBITDA
for Pryme NV.

Provide EV/EBIT
for Pryme NV.

Provide EV/OCF
for Pryme NV.

Provide EV/FCFF
for Pryme NV.

Provide EV/IC
for Pryme NV.

Show me price targets
for Pryme NV made by professional analysts.

What are the Revenue projections
for Pryme NV?

How accurate were the past Revenue estimates
for Pryme NV?

What are the Net Income projections
for Pryme NV?

How accurate were the past Net Income estimates
for Pryme NV?

What are the EPS projections
for Pryme NV?

How accurate were the past EPS estimates
for Pryme NV?

What are the EBIT projections
for Pryme NV?

How accurate were the past EBIT estimates
for Pryme NV?

Compare the revenue forecasts
for Pryme NV with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Pryme NV and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Pryme NV against its competitors.

Analyze the profit margins
(gross, operating, and net) of Pryme NV compared to its peers.

Compare the P/E ratios
of Pryme NV against its peers.

Discuss the investment returns and shareholder value creation
comparing Pryme NV with its peers.

Analyze the financial leverage
of Pryme NV compared to its main competitors.

Show all profitability ratios
for Pryme NV.

Provide ROE
for Pryme NV.

Provide ROA
for Pryme NV.

Provide ROIC
for Pryme NV.

Provide ROCE
for Pryme NV.

Provide Gross Margin
for Pryme NV.

Provide Operating Margin
for Pryme NV.

Provide Net Margin
for Pryme NV.

Provide FCF Margin
for Pryme NV.

Show all solvency ratios
for Pryme NV.

Provide D/E Ratio
for Pryme NV.

Provide D/A Ratio
for Pryme NV.

Provide Interest Coverage Ratio
for Pryme NV.

Provide Altman Z-Score Ratio
for Pryme NV.

Provide Quick Ratio
for Pryme NV.

Provide Current Ratio
for Pryme NV.

Provide Cash Ratio
for Pryme NV.

What is the historical Revenue growth
over the last 5 years for Pryme NV?

What is the historical Net Income growth
over the last 5 years for Pryme NV?

What is the current Free Cash Flow
of Pryme NV?

Discuss the annual earnings per share (EPS)
trend over the past five years for Pryme NV.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Pryme NV

Current Assets 13.2m
Cash & Short-Term Investments 10.4m
Receivables 1.2m
Other Current Assets 1.6m
Non-Current Assets 47m
PP&E 40.3m
Intangibles 5.5m
Other Non-Current Assets 1.3m
Current Liabilities 15.2m
Accounts Payable 1.8m
Other Current Liabilities 13.4m
Non-Current Liabilities 13.3m
Long-Term Debt 9.6m
Other Non-Current Liabilities 3.6m
Efficiency

Earnings Waterfall
Pryme NV

Revenue
32k EUR
Cost of Revenue
-6.5m EUR
Gross Profit
-6.4m EUR
Operating Expenses
-20.4m EUR
Operating Income
-26.8m EUR
Other Expenses
-360k EUR
Net Income
-27.2m EUR

Free Cash Flow Analysis
Pryme NV

Last Value
3-Years Average
FCF Margin
Conversion Rate
Earnings Calls

Pryme's construction phase at Pryme One is complete with commissioning issues being addressed over 4 to 6 weeks, pushing first oil to January 2024. With all 35 staff including 20 operators working round the clock since October 2023, they've ramped up preparations for production. Financially, Pryme's operational cash flow was negative EUR 0.7 million in Q3 and expected to reach minus EUR 2.5 to 3 million in Q4. Investment cash flow also was negative at EUR 2.4 million, predicting a total of EUR 3.5 to 4.5 million for project completion. These figures allow Pryme's funding to last into Q2 2024. Ensuring feedstock for startup and ramp-up, Pryme projects to fully cover installed capacity needs and anticipates first revenues in Q1 2024.

What is Earnings Call?
Fundamental Scores

PRYME Profitability Score
Profitability Due Diligence

Pryme NV's profitability score is 15/100. The higher the profitability score, the more profitable the company is.

15/100
Profitability
Score

Pryme NV's profitability score is 15/100. The higher the profitability score, the more profitable the company is.

PRYME Solvency Score
Solvency Due Diligence

Pryme NV's solvency score is 67/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Low D/E
Long-Term Solvency
Negative Net Debt
67/100
Solvency
Score

Pryme NV's solvency score is 67/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

PRYME Price Targets Summary
Pryme NV

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

According to Wall Street analysts, the average 1-year price target for PRYME is 24.48 NOK with a low forecast of 24.24 NOK and a high forecast of 25.2 NOK.

Lowest
Price Target
24.24 NOK
254% Upside
Average
Price Target
24.48 NOK
258% Upside
Highest
Price Target
25.2 NOK
268% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for PRYME?

Click here to dive deeper.

Shareholder Yield

Current shareholder yield for PRYME 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
Want to learn more about PRYME dividends, buybacks, and debt paydown yield?

Click here to dive deeper.

PRYME Price
Pryme NV

1M 1M
-9%
6M 6M
-32%
1Y 1Y
-49%
3Y 3Y
-83%
5Y 5Y
-91%
10Y 10Y
-91%
Annual Price Range
6.84
52w Low
6.58
52w High
13.4
Price Metrics
Average Annual Return -65.28%
Standard Deviation of Annual Returns 13.96%
Max Drawdown -92%
Shares Statistics
Market Capitalization 345.7m NOK
Shares Outstanding 50 438 600
Percentage of Shares Shorted
N/A

Competitive Landscape

Profile

Pryme NV

Country

Netherlands

Industry

Commercial Services & Supplies

Market Cap

345.7m NOK

Dividend Yield

0%

Description

Pryme NV engages in the development of technology in the field of plastic processing. The company is headquartered in Rotterdam, Zuid-Holland and currently employs 12 full-time employees. The company went IPO on 2021-02-16. The firm is engaged in recycling of plastics using chemical technologies. Pryme’s activities concentrate on converting plastic waste into petrochemical products using chemical processes, mainly pyrolysis process. The technology involves decomposing polymers by exposing plastic waste to high temperatures. The final products of the process can be reused as a fuel or are delivered to petrochemical plants to become polyethylene and polypropylene. The firm purchases plastics and other raw materials and markets the process’ finished products. Other objectivities of the Company include constructing, developing and operating factories that are involved in the reuse of plastics.

Contact

ZUID-HOLLAND
Rotterdam
Fascinatio Boulevard 220
+31107988466
pryme-cleantech.com

IPO

2021-02-16

Employees

12

Officers

See Also

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

The intrinsic value of one PRYME stock under the Base Case scenario is 11.8 NOK.

Is PRYME stock undervalued or overvalued?

Compared to the current market price of 6.84 NOK, Pryme NV is Undervalued by 42%.

Back to Top