Promimic AB
STO:PRO
Intrinsic Value
The intrinsic value of one PRO stock under the Base Case scenario is 14.32 SEK. Compared to the current market price of 24.5 SEK, Promimic AB is Overvalued by 42%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Promimic AB
Fundamental Analysis

Revenue & Expenses Breakdown
Promimic AB
Balance Sheet Decomposition
Promimic AB
Current Assets | 58.9m |
Cash & Short-Term Investments | 35.8m |
Receivables | 22.3m |
Other Current Assets | 778k |
Non-Current Assets | 29.2m |
PP&E | 10.6m |
Intangibles | 18.6m |
Free Cash Flow Analysis
Promimic AB
SEK | |
Free Cash Flow | SEK |
Earnings Waterfall
Promimic AB
Revenue
|
44m
SEK
|
Cost of Revenue
|
4m
SEK
|
Gross Profit
|
48m
SEK
|
Operating Expenses
|
-56.3m
SEK
|
Operating Income
|
-8.3m
SEK
|
Other Expenses
|
-4.2m
SEK
|
Net Income
|
-12.6m
SEK
|
PRO Profitability Score
Profitability Due Diligence
Promimic AB's profitability score is 25/100. The higher the profitability score, the more profitable the company is.
Score
Promimic AB's profitability score is 25/100. The higher the profitability score, the more profitable the company is.
PRO Solvency Score
Solvency Due Diligence
Promimic AB's solvency score is 79/100. The higher the solvency score, the more solvent the company is.
Score
Promimic AB's solvency score is 79/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
PRO Price Targets Summary
Promimic AB
Dividends
Current shareholder yield for PRO 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 PRO stock under the Base Case scenario is 14.32 SEK.
Compared to the current market price of 24.5 SEK, Promimic AB is Overvalued by 42%.