Nordic Iron Ore AB
STO:NIO
Intrinsic Value
The intrinsic value of one NIO stock under the Base Case scenario is 1.65 SEK. Compared to the current market price of 5.4 SEK, Nordic Iron Ore AB is Overvalued by 70%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Nordic Iron Ore AB
Fundamental Analysis

Revenue & Expenses Breakdown
Nordic Iron Ore AB
Balance Sheet Decomposition
Nordic Iron Ore AB
Current Assets | 113.5m |
Cash & Short-Term Investments | 111.7m |
Other Current Assets | 1.8m |
Non-Current Assets | 168.4m |
Long-Term Investments | 84k |
PP&E | 1.8m |
Intangibles | 166.6m |
Free Cash Flow Analysis
Nordic Iron Ore AB
SEK | |
Free Cash Flow | SEK |
Earnings Waterfall
Nordic Iron Ore AB
Revenue
|
0
SEK
|
Operating Expenses
|
-10.9m
SEK
|
Operating Income
|
-10.9m
SEK
|
Other Expenses
|
-4.3m
SEK
|
Net Income
|
-15.2m
SEK
|
NIO Profitability Score
Profitability Due Diligence
Nordic Iron Ore AB's profitability score is 36/100. The higher the profitability score, the more profitable the company is.
Score
Nordic Iron Ore AB's profitability score is 36/100. The higher the profitability score, the more profitable the company is.
NIO Solvency Score
Solvency Due Diligence
Nordic Iron Ore AB's solvency score is 81/100. The higher the solvency score, the more solvent the company is.
Score
Nordic Iron Ore AB's solvency score is 81/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
NIO Price Targets Summary
Nordic Iron Ore AB
Dividends
Current shareholder yield for NIO 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 NIO stock under the Base Case scenario is 1.65 SEK.
Compared to the current market price of 5.4 SEK, Nordic Iron Ore AB is Overvalued by 70%.