
Orexo AB
STO:ORX

Intrinsic Value
The intrinsic value of one
ORX
stock under the Base Case scenario is
24.91
SEK.
Compared to the current market price of 14.04 SEK,
Orexo AB
is
Undervalued by 44%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Orexo AB
Fundamental Analysis


Revenue & Expenses Breakdown
Orexo AB
Balance Sheet Decomposition
Orexo AB
Current Assets | 446.4m |
Cash & Short-Term Investments | 123.3m |
Receivables | 233.7m |
Other Current Assets | 89.4m |
Non-Current Assets | 148.4m |
Long-Term Investments | 1.6m |
PP&E | 81.1m |
Intangibles | 26.9m |
Other Non-Current Assets | 38.8m |
Free Cash Flow Analysis
Orexo AB
SEK | |
Free Cash Flow | SEK |
Earnings Waterfall
Orexo AB
Revenue
|
590m
SEK
|
Cost of Revenue
|
-72.1m
SEK
|
Gross Profit
|
517.9m
SEK
|
Operating Expenses
|
-658.2m
SEK
|
Operating Income
|
-140.3m
SEK
|
Other Expenses
|
-62.7m
SEK
|
Net Income
|
-203m
SEK
|
ORX Profitability Score
Profitability Due Diligence
Orexo AB's profitability score is 32/100. The higher the profitability score, the more profitable the company is.

Score
Orexo AB's profitability score is 32/100. The higher the profitability score, the more profitable the company is.
ORX Solvency Score
Solvency Due Diligence
Orexo AB's solvency score is 37/100. The higher the solvency score, the more solvent the company is.

Score
Orexo AB's solvency score is 37/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
ORX Price Targets Summary
Orexo AB
According to Wall Street analysts, the average 1-year price target for
ORX
is 40.8 SEK
with a low forecast of 40.4 SEK and a high forecast of 42 SEK.
Dividends
Current shareholder yield for ORX 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
ORX
stock under the Base Case scenario is
24.91
SEK.
Compared to the current market price of 14.04 SEK,
Orexo AB
is
Undervalued by 44%.