Advenica AB (publ)
STO:ADVE
Intrinsic Value
The intrinsic value of one ADVE stock under the Base Case scenario is 7.98 SEK. Compared to the current market price of 18.88 SEK, Advenica AB (publ) is Overvalued by 58%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Advenica AB (publ)
Fundamental Analysis

Revenue & Expenses Breakdown
Advenica AB (publ)
Balance Sheet Decomposition
Advenica AB (publ)
Current Assets | 184.9m |
Cash & Short-Term Investments | 118.9m |
Receivables | 34.8m |
Other Current Assets | 31.2m |
Non-Current Assets | 41m |
PP&E | 22.9m |
Intangibles | 17.9m |
Other Non-Current Assets | 175k |
Free Cash Flow Analysis
Advenica AB (publ)
SEK | |
Free Cash Flow | SEK |
Earnings Waterfall
Advenica AB (publ)
Revenue
|
162.2m
SEK
|
Cost of Revenue
|
-71.8m
SEK
|
Gross Profit
|
90.4m
SEK
|
Operating Expenses
|
-84.1m
SEK
|
Operating Income
|
6.3m
SEK
|
Other Expenses
|
1.8m
SEK
|
Net Income
|
8m
SEK
|
ADVE Profitability Score
Profitability Due Diligence
Advenica AB (publ)'s profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Score
Advenica AB (publ)'s profitability score is 50/100. The higher the profitability score, the more profitable the company is.
ADVE Solvency Score
Solvency Due Diligence
Advenica AB (publ)'s solvency score is 55/100. The higher the solvency score, the more solvent the company is.
Score
Advenica AB (publ)'s solvency score is 55/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
ADVE Price Targets Summary
Advenica AB (publ)
Dividends
Current shareholder yield for ADVE 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 ADVE stock under the Base Case scenario is 7.98 SEK.
Compared to the current market price of 18.88 SEK, Advenica AB (publ) is Overvalued by 58%.