
Adl Partner SA
PAR:DKUPL

Intrinsic Value
The intrinsic value of one
DKUPL
stock under the Base Case scenario is
49
EUR.
Compared to the current market price of 35.5 EUR,
Adl Partner SA
is
Undervalued by 28%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Adl Partner SA
Fundamental Analysis


Revenue & Expenses Breakdown
Adl Partner SA
Balance Sheet Decomposition
Adl Partner SA
Current Assets | 119.3m |
Cash & Short-Term Investments | 58.9m |
Receivables | 55.7m |
Other Current Assets | 4.7m |
Non-Current Assets | 73.4m |
Long-Term Investments | 1.8m |
PP&E | 19.6m |
Intangibles | 47.9m |
Other Non-Current Assets | 4.1m |
Free Cash Flow Analysis
Adl Partner SA
EUR | |
Free Cash Flow | EUR |
Earnings Waterfall
Adl Partner SA
Revenue
|
208.1m
EUR
|
Cost of Revenue
|
-95.8m
EUR
|
Gross Profit
|
112.3m
EUR
|
Operating Expenses
|
-94.3m
EUR
|
Operating Income
|
18m
EUR
|
Other Expenses
|
-5.1m
EUR
|
Net Income
|
13m
EUR
|
DKUPL Profitability Score
Profitability Due Diligence
Adl Partner SA's profitability score is 64/100. The higher the profitability score, the more profitable the company is.

Score
Adl Partner SA's profitability score is 64/100. The higher the profitability score, the more profitable the company is.
DKUPL Solvency Score
Solvency Due Diligence
Adl Partner SA's solvency score is 50/100. The higher the solvency score, the more solvent the company is.

Score
Adl Partner SA's solvency score is 50/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
DKUPL Price Targets Summary
Adl Partner SA
Dividends
Current shareholder yield for DKUPL 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
DKUPL
stock under the Base Case scenario is
49
EUR.
Compared to the current market price of 35.5 EUR,
Adl Partner SA
is
Undervalued by 28%.