Lyckegard Group AB
STO:LYGRD
Intrinsic Value
The intrinsic value of one LYGRD stock under the Base Case scenario is 13.91 SEK. Compared to the current market price of 1.88 SEK, Lyckegard Group AB is Undervalued by 86%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Lyckegard Group AB
Fundamental Analysis

Revenue & Expenses Breakdown
Lyckegard Group AB
Balance Sheet Decomposition
Lyckegard Group AB
Current Assets | 76.1m |
Cash & Short-Term Investments | 889k |
Receivables | 31.3m |
Other Current Assets | 43.9m |
Non-Current Assets | 46.1m |
Long-Term Investments | 1.1m |
PP&E | 2m |
Intangibles | 43m |
Free Cash Flow Analysis
Lyckegard Group AB
SEK | |
Free Cash Flow | SEK |
Earnings Waterfall
Lyckegard Group AB
Revenue
|
177.6m
SEK
|
Cost of Revenue
|
-105.2m
SEK
|
Gross Profit
|
72.5m
SEK
|
Operating Expenses
|
-116.5m
SEK
|
Operating Income
|
-44m
SEK
|
Other Expenses
|
-46.2m
SEK
|
Net Income
|
-90.3m
SEK
|
LYGRD Profitability Score
Profitability Due Diligence
Lyckegard Group AB's profitability score is 20/100. The higher the profitability score, the more profitable the company is.
Score
Lyckegard Group AB's profitability score is 20/100. The higher the profitability score, the more profitable the company is.
LYGRD Solvency Score
Solvency Due Diligence
Lyckegard Group AB's solvency score is 40/100. The higher the solvency score, the more solvent the company is.
Score
Lyckegard Group AB's solvency score is 40/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
LYGRD Price Targets Summary
Lyckegard Group AB
Dividends
Current shareholder yield for LYGRD 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 LYGRD stock under the Base Case scenario is 13.91 SEK.
Compared to the current market price of 1.88 SEK, Lyckegard Group AB is Undervalued by 86%.