Scout Gaming Group AB
STO:SCOUT
Intrinsic Value
The intrinsic value of one SCOUT stock under the Base Case scenario is 0.195 SEK. Compared to the current market price of 0.182 SEK, Scout Gaming Group AB is Undervalued by 7%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Scout Gaming Group AB
Fundamental Analysis

Revenue & Expenses Breakdown
Scout Gaming Group AB
Balance Sheet Decomposition
Scout Gaming Group AB
Current Assets | 49.4m |
Cash & Short-Term Investments | 36m |
Receivables | 12.5m |
Other Current Assets | 924k |
Free Cash Flow Analysis
Scout Gaming Group AB
SEK | |
Free Cash Flow | SEK |
Earnings Waterfall
Scout Gaming Group AB
Revenue
|
39.9m
SEK
|
Cost of Revenue
|
-27.2m
SEK
|
Gross Profit
|
12.7m
SEK
|
Operating Expenses
|
-17.5m
SEK
|
Operating Income
|
-4.8m
SEK
|
Other Expenses
|
-1.5m
SEK
|
Net Income
|
-6.4m
SEK
|
SCOUT Profitability Score
Profitability Due Diligence
Scout Gaming Group AB's profitability score is 26/100. The higher the profitability score, the more profitable the company is.
Score
Scout Gaming Group AB's profitability score is 26/100. The higher the profitability score, the more profitable the company is.
SCOUT Solvency Score
Solvency Due Diligence
Scout Gaming Group AB's solvency score is 52/100. The higher the solvency score, the more solvent the company is.
Score
Scout Gaming Group AB's solvency score is 52/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
SCOUT Price Targets Summary
Scout Gaming Group AB
Dividends
Current shareholder yield for SCOUT 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 SCOUT stock under the Base Case scenario is 0.195 SEK.
Compared to the current market price of 0.182 SEK, Scout Gaming Group AB is Undervalued by 7%.