
Starbreeze AB
STO:STAR B

Intrinsic Value
The intrinsic value of one
STAR B
stock under the Base Case scenario is
0.2671
SEK.
Compared to the current market price of 0.1844 SEK,
Starbreeze AB
is
Undervalued by 31%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Starbreeze AB
Fundamental Analysis


Revenue & Expenses Breakdown
Starbreeze AB
Balance Sheet Decomposition
Starbreeze AB
Current Assets | 309.1m |
Cash & Short-Term Investments | 191.9m |
Receivables | 43.1m |
Other Current Assets | 74.1m |
Non-Current Assets | 521m |
Long-Term Investments | 4.3m |
PP&E | 25.9m |
Intangibles | 490.8m |
Free Cash Flow Analysis
Starbreeze AB
SEK | |
Free Cash Flow | SEK |
Earnings Waterfall
Starbreeze AB
Revenue
|
185.9m
SEK
|
Cost of Revenue
|
-330.3m
SEK
|
Gross Profit
|
-144.4m
SEK
|
Operating Expenses
|
-79m
SEK
|
Operating Income
|
-223.5m
SEK
|
Other Expenses
|
24.2m
SEK
|
Net Income
|
-199.3m
SEK
|
STAR B Profitability Score
Profitability Due Diligence
Starbreeze AB's profitability score is 36/100. The higher the profitability score, the more profitable the company is.

Score
Starbreeze AB's profitability score is 36/100. The higher the profitability score, the more profitable the company is.
STAR B Solvency Score
Solvency Due Diligence
Starbreeze AB's solvency score is 57/100. The higher the solvency score, the more solvent the company is.

Score
Starbreeze AB's solvency score is 57/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
STAR B Price Targets Summary
Starbreeze AB
Dividends
Current shareholder yield for STAR 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
STAR B
stock under the Base Case scenario is
0.2671
SEK.
Compared to the current market price of 0.1844 SEK,
Starbreeze AB
is
Undervalued by 31%.