ACAD Intrinsic Valuation and Fundamental Analysis - AcadeMedia AB - Alpha Spread

AcadeMedia AB
STO:ACAD

Watchlist Manager
AcadeMedia AB Logo
AcadeMedia AB
STO:ACAD
Watchlist
Price: 68.8 SEK 0.15%
Market Cap: 7B SEK
Have any thoughts about
AcadeMedia AB?
Write Note

Intrinsic Value

The intrinsic value of one ACAD stock under the Base Case scenario is 295.93 SEK. Compared to the current market price of 68.8 SEK, AcadeMedia AB is Undervalued by 77%.

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

ACAD Intrinsic Value
295.93 SEK
Undervaluation 77%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
AcadeMedia AB

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

Run backtest to discover the historical profit from buying and selling ACAD 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 ACAD?
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 AcadeMedia AB

Provide an overview of the primary business activities
of AcadeMedia AB.

What unique competitive advantages
does AcadeMedia AB hold over its rivals?

What risks and challenges
does AcadeMedia AB face in the near future?

Summarize the latest earnings call
of AcadeMedia AB.

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

Show all valuation multiples
for AcadeMedia AB.

Provide P/S
for AcadeMedia AB.

Provide P/E
for AcadeMedia AB.

Provide P/OCF
for AcadeMedia AB.

Provide P/FCFE
for AcadeMedia AB.

Provide P/B
for AcadeMedia AB.

Provide EV/S
for AcadeMedia AB.

Provide EV/GP
for AcadeMedia AB.

Provide EV/EBITDA
for AcadeMedia AB.

Provide EV/EBIT
for AcadeMedia AB.

Provide EV/OCF
for AcadeMedia AB.

Provide EV/FCFF
for AcadeMedia AB.

Provide EV/IC
for AcadeMedia AB.

Show me price targets
for AcadeMedia AB made by professional analysts.

What are the Revenue projections
for AcadeMedia AB?

How accurate were the past Revenue estimates
for AcadeMedia AB?

What are the Net Income projections
for AcadeMedia AB?

How accurate were the past Net Income estimates
for AcadeMedia AB?

What are the EPS projections
for AcadeMedia AB?

How accurate were the past EPS estimates
for AcadeMedia AB?

What are the EBIT projections
for AcadeMedia AB?

How accurate were the past EBIT estimates
for AcadeMedia AB?

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

Compare the intrinsic valuations
of AcadeMedia AB and its key competitors using the latest financial data.

Compare historical revenue growth rates
of AcadeMedia AB against its competitors.

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

Compare the P/E ratios
of AcadeMedia AB against its peers.

Discuss the investment returns and shareholder value creation
comparing AcadeMedia AB with its peers.

Analyze the financial leverage
of AcadeMedia AB compared to its main competitors.

Show all profitability ratios
for AcadeMedia AB.

Provide ROE
for AcadeMedia AB.

Provide ROA
for AcadeMedia AB.

Provide ROIC
for AcadeMedia AB.

Provide ROCE
for AcadeMedia AB.

Provide Gross Margin
for AcadeMedia AB.

Provide Operating Margin
for AcadeMedia AB.

Provide Net Margin
for AcadeMedia AB.

Provide FCF Margin
for AcadeMedia AB.

Show all solvency ratios
for AcadeMedia AB.

Provide D/E Ratio
for AcadeMedia AB.

Provide D/A Ratio
for AcadeMedia AB.

Provide Interest Coverage Ratio
for AcadeMedia AB.

Provide Altman Z-Score Ratio
for AcadeMedia AB.

Provide Quick Ratio
for AcadeMedia AB.

Provide Current Ratio
for AcadeMedia AB.

Provide Cash Ratio
for AcadeMedia AB.

What is the historical Revenue growth
over the last 5 years for AcadeMedia AB?

What is the historical Net Income growth
over the last 5 years for AcadeMedia AB?

What is the current Free Cash Flow
of AcadeMedia AB?

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

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
AcadeMedia AB

Current Assets 2.4B
Cash & Short-Term Investments 1.2B
Receivables 1.1B
Other Current Assets -1m
Non-Current Assets 20.8B
PP&E 13B
Intangibles 7.6B
Other Non-Current Assets 169m
Current Liabilities 5.4B
Other Current Liabilities 5.4B
Non-Current Liabilities 11.7B
Long-Term Debt 11.4B
Other Non-Current Liabilities 281m
Efficiency

Earnings Waterfall
AcadeMedia AB

Revenue
16.7B SEK
Operating Expenses
-15.3B SEK
Operating Income
1.4B SEK
Other Expenses
-819m SEK
Net Income
589m SEK

Free Cash Flow Analysis
AcadeMedia AB

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

In the first quarter of 2023, AcadeMedia saw a commendable start with over 10% turnover growth, reflecting strong organic growth in student numbers of more than 5% and organic revenue growth of over 6%. The international expansion is notable, contributing to 26% of the company's revenue outside Sweden, including new preschool openings and acquisitions in Germany and the Netherlands. The overall net sales grew by 10.5%. Despite high inflation, AcadeMedia kept its adjusted EBIT steady at SEK 151 million, with a margin decrease to 4.4%. They await improved compensation for their costs in January 2024 with the school voucher revision. In preparation for future development, a share redemption program is proposed to aid their ongoing international growth strategies.

What is Earnings Call?
Fundamental Scores

ACAD Profitability Score
Profitability Due Diligence

AcadeMedia AB's profitability score is 52/100. The higher the profitability score, the more profitable the company is.

Positive Free Cash Flow
Positive 3-Years Revenue Growth
Positive Revenue Growth Forecast
Positive 1-Year Revenue Growth
52/100
Profitability
Score

AcadeMedia AB's profitability score is 52/100. The higher the profitability score, the more profitable the company is.

ACAD Solvency Score
Solvency Due Diligence

AcadeMedia AB's solvency score is 22/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Average D/E
Short-Term Solvency
Positive Net Debt
22/100
Solvency
Score

AcadeMedia AB's solvency score is 22/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

ACAD Price Targets Summary
AcadeMedia AB

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

According to Wall Street analysts, the average 1-year price target for ACAD is 74.46 SEK with a low forecast of 65.65 SEK and a high forecast of 85.05 SEK.

Lowest
Price Target
65.65 SEK
5% Downside
Average
Price Target
74.46 SEK
8% Upside
Highest
Price Target
85.05 SEK
24% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for ACAD?

Click here to dive deeper.

Shareholder Yield

Current shareholder yield for ACAD 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 ACAD dividends, buybacks, and debt paydown yield?

Click here to dive deeper.

ACAD Price
AcadeMedia AB

1M 1M
+19%
6M 6M
+46%
1Y 1Y
+47%
3Y 3Y
+11%
5Y 5Y
+72%
10Y 10Y
+40%
Annual Price Range
68.8
52w Low
44.2433
52w High
68.8
Price Metrics
Average Annual Return 7.09%
Standard Deviation of Annual Returns 36.17%
Max Drawdown -52%
Shares Statistics
Market Capitalization 7B SEK
Shares Outstanding 101 491 694
Percentage of Shares Shorted
N/A

Competitive Landscape

Profile

AcadeMedia AB Logo
AcadeMedia AB

Country

Sweden

Industry

Diversified Consumer Services

Market Cap

7B SEK

Dividend Yield

2.54%

Description

AcadeMedia AB engages in the provision of instruction and training in a variety of subjects. The company is headquartered in Stockholm, Stockholm and currently employs 13,695 full-time employees. The company went IPO on 2016-06-15. The company provides educational services and specializes in preschools, compulsory schools, upper secondary schools and adult education centers, among others. AcadeMedia Group AB has facilities all over Sweden, as well as preschools in Norway and Germany. Its brands include Framtidsgymnasiet, Hermods, Pysslingen, Plushogskolan, Espira, Vittra and NTI-gymnasiet, among others. The adult education sector is engaged in provision of various trainings, such as Swedish for Immigrants (SFI), Information Technology (IT), marketing and logistics, among others. AcadeMedia AB’s main shareholders comprise Mellby Gard AB, Marvin Holding Ltd and Nordea Funds Ltd.

Contact

STOCKHOLM
Stockholm
Adolf Fredriks Kyrkogata 2
academedia.se

IPO

2016-06-15

Employees

13 695

Officers

See Also

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

The intrinsic value of one ACAD stock under the Base Case scenario is 295.93 SEK.

Is ACAD stock undervalued or overvalued?

Compared to the current market price of 68.8 SEK, AcadeMedia AB is Undervalued by 77%.

Back to Top