Saxlund Group AB
STO:SAXG
Intrinsic Value
The intrinsic value of one SAXG stock under the Base Case scenario is 76.72 SEK. Compared to the current market price of 10.65 SEK, Saxlund Group AB is Undervalued by 86%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Saxlund Group AB
Fundamental Analysis

Revenue & Expenses Breakdown
Saxlund Group AB
Balance Sheet Decomposition
Saxlund Group AB
Current Assets | 116.8m |
Cash & Short-Term Investments | 12.2m |
Receivables | 48.6m |
Other Current Assets | 56m |
Non-Current Assets | 44.1m |
Long-Term Investments | 184k |
PP&E | 10.7m |
Intangibles | 23.2m |
Other Non-Current Assets | 10m |
Free Cash Flow Analysis
Saxlund Group AB
SEK | |
Free Cash Flow | SEK |
Earnings Waterfall
Saxlund Group AB
Revenue
|
307.3m
SEK
|
Cost of Revenue
|
-310m
SEK
|
Gross Profit
|
-2.7m
SEK
|
Operating Expenses
|
-3.7m
SEK
|
Operating Income
|
-6.4m
SEK
|
Other Expenses
|
-8.7m
SEK
|
Net Income
|
-15.1m
SEK
|
SAXG Profitability Score
Profitability Due Diligence
Saxlund Group AB's profitability score is 24/100. The higher the profitability score, the more profitable the company is.
Score
Saxlund Group AB's profitability score is 24/100. The higher the profitability score, the more profitable the company is.
SAXG Solvency Score
Solvency Due Diligence
Saxlund Group AB's solvency score is 62/100. The higher the solvency score, the more solvent the company is.
Score
Saxlund Group AB's solvency score is 62/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
SAXG Price Targets Summary
Saxlund Group AB
Dividends
Current shareholder yield for SAXG 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 SAXG stock under the Base Case scenario is 76.72 SEK.
Compared to the current market price of 10.65 SEK, Saxlund Group AB is Undervalued by 86%.