Fluicell AB
STO:FLUI
Intrinsic Value
The intrinsic value of one FLUI stock under the Base Case scenario is 3.25 SEK. Compared to the current market price of 11.58 SEK, Fluicell AB is Overvalued by 72%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Fluicell AB
Fundamental Analysis

Revenue & Expenses Breakdown
Fluicell AB
Balance Sheet Decomposition
Fluicell AB
Current Assets | 24.9m |
Cash & Short-Term Investments | 17.6m |
Receivables | 3.5m |
Other Current Assets | 3.8m |
Non-Current Assets | 1.4m |
PP&E | 1.2m |
Intangibles | 158k |
Other Non-Current Assets | 1k |
Free Cash Flow Analysis
Fluicell AB
SEK | |
Free Cash Flow | SEK |
Earnings Waterfall
Fluicell AB
Revenue
|
1.9m
SEK
|
Cost of Revenue
|
-1.7m
SEK
|
Gross Profit
|
220k
SEK
|
Operating Expenses
|
-30.2m
SEK
|
Operating Income
|
-30m
SEK
|
Other Expenses
|
-30k
SEK
|
Net Income
|
-30m
SEK
|
FLUI Profitability Score
Profitability Due Diligence
Fluicell AB's profitability score is 15/100. The higher the profitability score, the more profitable the company is.
Score
Fluicell AB's profitability score is 15/100. The higher the profitability score, the more profitable the company is.
FLUI Solvency Score
Solvency Due Diligence
Fluicell AB's solvency score is 61/100. The higher the solvency score, the more solvent the company is.
Score
Fluicell AB's solvency score is 61/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
FLUI Price Targets Summary
Fluicell AB
Dividends
Current shareholder yield for FLUI 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 FLUI stock under the Base Case scenario is 3.25 SEK.
Compared to the current market price of 11.58 SEK, Fluicell AB is Overvalued by 72%.