W

W5 Solutions AB (publ)
STO:W5

Watchlist Manager
W5 Solutions AB (publ)
STO:W5
Watchlist
Price: 33.45 SEK -0.45% Market Closed
Market Cap: 506.6m SEK
Have any thoughts about
W5 Solutions AB (publ)?
Write Note

Intrinsic Value

The intrinsic value of one W5 stock under the Base Case scenario is 106.26 SEK. Compared to the current market price of 33.45 SEK, W5 Solutions AB (publ) is Undervalued by 69%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

W5 Intrinsic Value
106.26 SEK
Undervaluation 69%
Intrinsic Value
Price
W
Worst Case
Base Case
Best Case

Valuation Backtest
W5 Solutions AB (publ)

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for W5 cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about W5?
Bearish
Neutral
Bullish

Fundamental Analysis

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about W5 Solutions AB (publ)

Provide an overview of the primary business activities
of W5 Solutions AB (publ).

What unique competitive advantages
does W5 Solutions AB (publ) hold over its rivals?

What risks and challenges
does W5 Solutions AB (publ) face in the near future?

Has there been any significant insider trading activity
in W5 Solutions AB (publ) recently?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for W5 Solutions AB (publ).

Provide P/S
for W5 Solutions AB (publ).

Provide P/E
for W5 Solutions AB (publ).

Provide P/OCF
for W5 Solutions AB (publ).

Provide P/FCFE
for W5 Solutions AB (publ).

Provide P/B
for W5 Solutions AB (publ).

Provide EV/S
for W5 Solutions AB (publ).

Provide EV/GP
for W5 Solutions AB (publ).

Provide EV/EBITDA
for W5 Solutions AB (publ).

Provide EV/EBIT
for W5 Solutions AB (publ).

Provide EV/OCF
for W5 Solutions AB (publ).

Provide EV/FCFF
for W5 Solutions AB (publ).

Provide EV/IC
for W5 Solutions AB (publ).

Show me price targets
for W5 Solutions AB (publ) made by professional analysts.

What are the Revenue projections
for W5 Solutions AB (publ)?

How accurate were the past Revenue estimates
for W5 Solutions AB (publ)?

What are the Net Income projections
for W5 Solutions AB (publ)?

How accurate were the past Net Income estimates
for W5 Solutions AB (publ)?

What are the EPS projections
for W5 Solutions AB (publ)?

How accurate were the past EPS estimates
for W5 Solutions AB (publ)?

What are the EBIT projections
for W5 Solutions AB (publ)?

How accurate were the past EBIT estimates
for W5 Solutions AB (publ)?

Compare the revenue forecasts
for W5 Solutions AB (publ) with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of W5 Solutions AB (publ) and its key competitors using the latest financial data.

Compare historical revenue growth rates
of W5 Solutions AB (publ) against its competitors.

Analyze the profit margins
(gross, operating, and net) of W5 Solutions AB (publ) compared to its peers.

Compare the P/E ratios
of W5 Solutions AB (publ) against its peers.

Discuss the investment returns and shareholder value creation
comparing W5 Solutions AB (publ) with its peers.

Analyze the financial leverage
of W5 Solutions AB (publ) compared to its main competitors.

Show all profitability ratios
for W5 Solutions AB (publ).

Provide ROE
for W5 Solutions AB (publ).

Provide ROA
for W5 Solutions AB (publ).

Provide ROIC
for W5 Solutions AB (publ).

Provide ROCE
for W5 Solutions AB (publ).

Provide Gross Margin
for W5 Solutions AB (publ).

Provide Operating Margin
for W5 Solutions AB (publ).

Provide Net Margin
for W5 Solutions AB (publ).

Provide FCF Margin
for W5 Solutions AB (publ).

Show all solvency ratios
for W5 Solutions AB (publ).

Provide D/E Ratio
for W5 Solutions AB (publ).

Provide D/A Ratio
for W5 Solutions AB (publ).

Provide Interest Coverage Ratio
for W5 Solutions AB (publ).

Provide Altman Z-Score Ratio
for W5 Solutions AB (publ).

Provide Quick Ratio
for W5 Solutions AB (publ).

Provide Current Ratio
for W5 Solutions AB (publ).

Provide Cash Ratio
for W5 Solutions AB (publ).

What is the historical Revenue growth
over the last 5 years for W5 Solutions AB (publ)?

What is the historical Net Income growth
over the last 5 years for W5 Solutions AB (publ)?

What is the current Free Cash Flow
of W5 Solutions AB (publ)?

Discuss the annual earnings per share (EPS)
trend over the past five years for W5 Solutions AB (publ).

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
W5 Solutions AB (publ)

Current Assets 194.3m
Cash & Short-Term Investments 9.9m
Receivables 86.5m
Other Current Assets 97.9m
Non-Current Assets 311.2m
Long-Term Investments 224k
PP&E 10.7m
Intangibles 300.2m
Other Non-Current Assets 103k
Current Liabilities 117.1m
Accounts Payable 25.9m
Accrued Liabilities 22.7m
Short-Term Debt 3.4m
Other Current Liabilities 65.1m
Non-Current Liabilities 99.8m
Long-Term Debt 36.8m
Other Non-Current Liabilities 63m
Efficiency

Earnings Waterfall
W5 Solutions AB (publ)

Revenue
394.6m SEK
Cost of Revenue
-239.5m SEK
Gross Profit
155.1m SEK
Operating Expenses
-198.6m SEK
Operating Income
-43.5m SEK
Other Expenses
-1.6m SEK
Net Income
-45.1m SEK

Free Cash Flow Analysis
W5 Solutions AB (publ)

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

W5 Profitability Score
Profitability Due Diligence

W5 Solutions AB (publ)'s profitability score is 46/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Revenue Growth Forecast
Positive 1-Year Revenue Growth
Positive Free Cash Flow
46/100
Profitability
Score

W5 Solutions AB (publ)'s profitability score is 46/100. The higher the profitability score, the more profitable the company is.

W5 Solvency Score
Solvency Due Diligence

W5 Solutions AB (publ)'s solvency score is 57/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Average Altman Z-Score
57/100
Solvency
Score

W5 Solutions AB (publ)'s solvency score is 57/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

W5 Price Targets Summary
W5 Solutions AB (publ)

Wall Street analysts forecast W5 stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for W5 is 66.3 SEK with a low forecast of 65.65 SEK and a high forecast of 68.25 SEK.

Lowest
Price Target
65.65 SEK
96% Upside
Average
Price Target
66.3 SEK
98% Upside
Highest
Price Target
68.25 SEK
104% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for W5?

Click here to dive deeper.

Dividends

W5 Solutions AB (publ)
does not pay dividends
Shareholder Yield

Current shareholder yield for W5 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?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Ownership

W5 Insider Trading
Buy and sell transactions by insiders

Cumulative Transactions Amount
Period Sold Bought Net
3 Months
6 Months
9 Months
12 Months
Why is insider trading important?

Profile

W5 Solutions AB (publ)

Country

Sweden

Industry

Aerospace & Defense

Market Cap

506.6m SEK

Dividend Yield

0%

Description

W5 Solutions AB engages in the supply of technology systems and solutions to defense integrators and government agencies. The company is headquartered in Nacka, Stockholm and currently employs 133 full-time employees. The company went IPO on 2021-12-17. The business spans three business areas: Training & Simulation, Systems & Integration and Support & Services. The customers are mostly defense-related, but the Group also targets other parts of civil society, such as education and training of firefighters, police and security guards. The group's technological solutions are used, for example, to practice handling crisis situations such as fires or the evacuation of airports and tunnels. At the moment, the customers and users consist of, among others, Lockheed Martin, L3Harris, Krauss-Maffei Wegmann, Saab, Forsvarets Materielverk, the Swedish Armed Forces, Skeldar, the Coast Guard, the Norwegian Armed Forces, the English Royal Air Force and the Estonian Police.

Contact

STOCKHOLM
Nacka
Jakobdalsvagen 19, Nacka Strand
+4686500888
w5solutions.com

IPO

2021-12-17

Employees

133

Officers

Executive VP & Head of Sales
Mr. Robert Dahlqvist
President & CEO
Ms. Evelina Hedskog
Chief Financial Officer
Mr. Lars Lennartsson
Sustainability & Quality Manager
Ms. Veronika Ahman
Head of Business Area Training
Toralf Johannessen
Head of Business Area Integration
Gunilla Stomberg
Show More
Chief of Staff
Martin Kammenhed
Head of Business Area Power
Joachim Hammersland
Show Less

See Also

Discover More
What is the Intrinsic Value of one W5 stock?

The intrinsic value of one W5 stock under the Base Case scenario is 106.26 SEK.

Is W5 stock undervalued or overvalued?

Compared to the current market price of 33.45 SEK, W5 Solutions AB (publ) is Undervalued by 69%.

Back to Top