Rizzo Group AB
STO:RIZZO B
Intrinsic Value
The intrinsic value of one RIZZO B stock under the Base Case scenario is 0.036 SEK. Compared to the current market price of 0.022 SEK, Rizzo Group AB is Undervalued by 39%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Rizzo Group AB
Fundamental Analysis

Revenue & Expenses Breakdown
Rizzo Group AB
Balance Sheet Decomposition
Rizzo Group AB
Current Assets | 50.9m |
Cash & Short-Term Investments | 1m |
Receivables | 26.8m |
Other Current Assets | 23.1m |
Non-Current Assets | 76m |
Long-Term Investments | 2.5m |
PP&E | 72.6m |
Intangibles | 900k |
Free Cash Flow Analysis
Rizzo Group AB
SEK | |
Free Cash Flow | SEK |
Earnings Waterfall
Rizzo Group AB
Revenue
|
226.7m
SEK
|
Cost of Revenue
|
-223m
SEK
|
Gross Profit
|
3.7m
SEK
|
Operating Expenses
|
-161.5m
SEK
|
Operating Income
|
-157.9m
SEK
|
Other Expenses
|
-32.9m
SEK
|
Net Income
|
-190.8m
SEK
|
RIZZO B Profitability Score
Profitability Due Diligence
Rizzo Group AB's profitability score is 31/100. The higher the profitability score, the more profitable the company is.
Score
Rizzo Group AB's profitability score is 31/100. The higher the profitability score, the more profitable the company is.
RIZZO B Solvency Score
Solvency Due Diligence
Rizzo Group AB's solvency score is 30/100. The higher the solvency score, the more solvent the company is.
Score
Rizzo Group AB's solvency score is 30/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
RIZZO B Price Targets Summary
Rizzo Group AB
Dividends
Current shareholder yield for RIZZO B 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 RIZZO B stock under the Base Case scenario is 0.036 SEK.
Compared to the current market price of 0.022 SEK, Rizzo Group AB is Undervalued by 39%.