CEDER Intrinsic Valuation and Fundamental Analysis - Cedergrenska AB - Alpha Spread
C

Cedergrenska AB
STO:CEDER

Watchlist Manager
Cedergrenska AB
STO:CEDER
Watchlist
Price: 28 SEK 4.48% Market Closed
Market Cap: 324.8m SEK
Have any thoughts about
Cedergrenska AB?
Write Note

Intrinsic Value

The intrinsic value of one CEDER stock under the Base Case scenario is 78.11 SEK. Compared to the current market price of 28 SEK, Cedergrenska AB is Undervalued by 64%.

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

CEDER Intrinsic Value
78.11 SEK
Undervaluation 64%
Intrinsic Value
Price
C
Worst Case
Base Case
Best Case

Valuation Backtest
Cedergrenska AB

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

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for CEDER cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about CEDER?
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 Cedergrenska AB

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

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

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

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

Show all valuation multiples
for Cedergrenska AB.

Provide P/S
for Cedergrenska AB.

Provide P/E
for Cedergrenska AB.

Provide P/OCF
for Cedergrenska AB.

Provide P/FCFE
for Cedergrenska AB.

Provide P/B
for Cedergrenska AB.

Provide EV/S
for Cedergrenska AB.

Provide EV/GP
for Cedergrenska AB.

Provide EV/EBITDA
for Cedergrenska AB.

Provide EV/EBIT
for Cedergrenska AB.

Provide EV/OCF
for Cedergrenska AB.

Provide EV/FCFF
for Cedergrenska AB.

Provide EV/IC
for Cedergrenska AB.

What are the Revenue projections
for Cedergrenska AB?

How accurate were the past Revenue estimates
for Cedergrenska AB?

What are the Net Income projections
for Cedergrenska AB?

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

What are the EPS projections
for Cedergrenska AB?

How accurate were the past EPS estimates
for Cedergrenska AB?

What are the EBIT projections
for Cedergrenska AB?

How accurate were the past EBIT estimates
for Cedergrenska AB?

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

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

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

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

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

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

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

Show all profitability ratios
for Cedergrenska AB.

Provide ROE
for Cedergrenska AB.

Provide ROA
for Cedergrenska AB.

Provide ROIC
for Cedergrenska AB.

Provide ROCE
for Cedergrenska AB.

Provide Gross Margin
for Cedergrenska AB.

Provide Operating Margin
for Cedergrenska AB.

Provide Net Margin
for Cedergrenska AB.

Provide FCF Margin
for Cedergrenska AB.

Show all solvency ratios
for Cedergrenska AB.

Provide D/E Ratio
for Cedergrenska AB.

Provide D/A Ratio
for Cedergrenska AB.

Provide Interest Coverage Ratio
for Cedergrenska AB.

Provide Altman Z-Score Ratio
for Cedergrenska AB.

Provide Quick Ratio
for Cedergrenska AB.

Provide Current Ratio
for Cedergrenska AB.

Provide Cash Ratio
for Cedergrenska AB.

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

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

What is the current Free Cash Flow
of Cedergrenska AB?

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

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Revenue & Expenses Breakdown
Cedergrenska AB

Balance Sheet Decomposition
Cedergrenska AB

Current Assets 107.1m
Cash & Short-Term Investments 43m
Receivables 23.2m
Other Current Assets 40.8m
Non-Current Assets 173.6m
Long-Term Investments 147k
PP&E 40.8m
Intangibles 132.6m
Current Liabilities 118.7m
Accounts Payable 26.3m
Accrued Liabilities 64.2m
Other Current Liabilities 28.2m
Non-Current Liabilities 28.5m
Long-Term Debt 18.3m
Other Non-Current Liabilities 10.2m
Efficiency

Earnings Waterfall
Cedergrenska AB

Revenue
830.4m SEK
Cost of Revenue
-102.7m SEK
Gross Profit
727.7m SEK
Operating Expenses
-719.8m SEK
Operating Income
7.9m SEK
Other Expenses
-11.4m SEK
Net Income
-3.5m SEK

Free Cash Flow Analysis
Cedergrenska AB

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

CEDER Profitability Score
Profitability Due Diligence

Cedergrenska AB's profitability score is 43/100. The higher the profitability score, the more profitable the company is.

43/100
Profitability
Score

Cedergrenska AB's profitability score is 43/100. The higher the profitability score, the more profitable the company is.

CEDER Solvency Score
Solvency Due Diligence

Cedergrenska AB's solvency score is 65/100. The higher the solvency score, the more solvent the company is.

Low D/E
High Altman Z-Score
Negative Net Debt
Long-Term Solvency
65/100
Solvency
Score

Cedergrenska AB's solvency score is 65/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

CEDER Price Targets Summary
Cedergrenska AB

There are no price targets for CEDER.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for CEDER?

Click here to dive deeper.

Shareholder Yield

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

Click here to dive deeper.

CEDER Price
Cedergrenska AB

1M 1M
+31%
6M 6M
+78%
1Y 1Y
+133%
3Y 3Y
-34%
5Y 5Y
-42%
10Y 10Y
-42%
Annual Price Range
28
52w Low
11.2485
52w High
28
Price Metrics
Average Annual Return -45%
Standard Deviation of Annual Returns 7.07%
Max Drawdown -77%
Shares Statistics
Market Capitalization 324.8m SEK
Shares Outstanding 11 599 240
Percentage of Shares Shorted
N/A

Competitive Landscape

Profile

Cedergrenska AB

Country

Sweden

Industry

Diversified Consumer Services

Market Cap

324.8m SEK

Dividend Yield

1.79%

Description

Cedergrenska AB engages in the provision of academic courses and associated course work. The company is headquartered in Stocksund, Stockholm. The company went IPO on 2021-05-25. The Company’s model is based on conducting school activities within smaller geographical clusters, which promotes synergies between schools through collaborations and the use of group-wide assets, such as facilities and support functions. School operations are conducted under the brands Almaskolan, Fredsborgskolan, Fredsborg Forskola, Helleborusskolan, Marina laroverket, Margarethaskolans Forskola, SPIRA Forskolor, Stockholms Idrottsgymnasium, Tibble Gymnasium (Campus Kista and Campus Taby), Taby Friskola, Taby Forskola and Vaxjo Fria Gymnasium.

Contact

STOCKHOLM
Stocksund
Cedergrenska tornet, Kungsvagen 2
www.cedergrenska.se

IPO

2021-05-25

Employees

-

Officers

See Also

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

The intrinsic value of one CEDER stock under the Base Case scenario is 78.11 SEK.

Is CEDER stock undervalued or overvalued?

Compared to the current market price of 28 SEK, Cedergrenska AB is Undervalued by 64%.

Back to Top