Vow ASA
OSE:VOW
Intrinsic Value
The intrinsic value of one VOW stock under the Base Case scenario is 13.716 NOK. Compared to the current market price of 1.336 NOK, Vow ASA is Undervalued by 90%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Vow ASA
Fundamental Analysis

Revenue & Expenses Breakdown
Vow ASA
Balance Sheet Decomposition
Vow ASA
Current Assets | 715.9m |
Cash & Short-Term Investments | 46.3m |
Receivables | 631.5m |
Other Current Assets | 38.1m |
Non-Current Assets | 823.3m |
Long-Term Investments | 76.5m |
PP&E | 97m |
Intangibles | 649.3m |
Other Non-Current Assets | 500k |
Free Cash Flow Analysis
Vow ASA
NOK | |
Free Cash Flow | NOK |
Earnings Waterfall
Vow ASA
Revenue
|
1B
NOK
|
Cost of Revenue
|
-721.7m
NOK
|
Gross Profit
|
296.5m
NOK
|
Operating Expenses
|
-306.3m
NOK
|
Operating Income
|
-9.8m
NOK
|
Other Expenses
|
-80.4m
NOK
|
Net Income
|
-90.2m
NOK
|
VOW Profitability Score
Profitability Due Diligence
Vow ASA's profitability score is 40/100. The higher the profitability score, the more profitable the company is.
Score
Vow ASA's profitability score is 40/100. The higher the profitability score, the more profitable the company is.
VOW Solvency Score
Solvency Due Diligence
Vow ASA's solvency score is 30/100. The higher the solvency score, the more solvent the company is.
Score
Vow ASA's solvency score is 30/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
VOW Price Targets Summary
Vow ASA
Dividends
Current shareholder yield for VOW 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 VOW stock under the Base Case scenario is 13.716 NOK.
Compared to the current market price of 1.336 NOK, Vow ASA is Undervalued by 90%.