Minesto AB
STO:MINEST
Intrinsic Value
The intrinsic value of one MINEST stock under the Base Case scenario is 4.262 SEK. Compared to the current market price of 1.618 SEK, Minesto AB is Undervalued by 62%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Minesto AB
Fundamental Analysis

Revenue & Expenses Breakdown
Minesto AB
Balance Sheet Decomposition
Minesto AB
Current Assets | 40.4m |
Cash & Short-Term Investments | 34.9m |
Other Current Assets | 5.5m |
Non-Current Assets | 545.8m |
Long-Term Investments | 281k |
PP&E | 587k |
Intangibles | 544.9m |
Other Non-Current Assets | 1k |
Free Cash Flow Analysis
Minesto AB
SEK | |
Free Cash Flow | SEK |
Earnings Waterfall
Minesto AB
Revenue
|
75k
SEK
|
Cost of Revenue
|
25.6m
SEK
|
Gross Profit
|
25.7m
SEK
|
Operating Expenses
|
-63.1m
SEK
|
Operating Income
|
-37.3m
SEK
|
Other Expenses
|
1.2m
SEK
|
Net Income
|
-36.1m
SEK
|
MINEST Profitability Score
Profitability Due Diligence
Minesto AB's profitability score is 29/100. The higher the profitability score, the more profitable the company is.
Score
Minesto AB's profitability score is 29/100. The higher the profitability score, the more profitable the company is.
MINEST Solvency Score
Solvency Due Diligence
Minesto AB's solvency score is 84/100. The higher the solvency score, the more solvent the company is.
Score
Minesto AB's solvency score is 84/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
MINEST Price Targets Summary
Minesto AB
Dividends
Current shareholder yield for MINEST 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 MINEST stock under the Base Case scenario is 4.262 SEK.
Compared to the current market price of 1.618 SEK, Minesto AB is Undervalued by 62%.