
Ad Pepper Media International NV
XETRA:APM

Intrinsic Value
The intrinsic value of one
APM
stock under the Base Case scenario is
1.73
EUR.
Compared to the current market price of 2.52 EUR,
Ad Pepper Media International NV
is
Overvalued by 31%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Ad Pepper Media International NV
Fundamental Analysis


Revenue & Expenses Breakdown
Ad Pepper Media International NV
Balance Sheet Decomposition
Ad Pepper Media International NV
Current Assets | 33.5m |
Cash & Short-Term Investments | 18.3m |
Receivables | 15.2m |
Other Current Assets | 1k |
Non-Current Assets | 5.5m |
Long-Term Investments | 4m |
PP&E | 1.1m |
Intangibles | 222k |
Other Non-Current Assets | 183k |
Free Cash Flow Analysis
Ad Pepper Media International NV
EUR | |
Free Cash Flow | EUR |
Earnings Waterfall
Ad Pepper Media International NV
Revenue
|
87.1m
EUR
|
Cost of Revenue
|
-66.2m
EUR
|
Gross Profit
|
20.8m
EUR
|
Operating Expenses
|
-20.9m
EUR
|
Operating Income
|
-108k
EUR
|
Other Expenses
|
632k
EUR
|
Net Income
|
524k
EUR
|
APM Profitability Score
Profitability Due Diligence
Ad Pepper Media International NV's profitability score is 43/100. The higher the profitability score, the more profitable the company is.

Score
Ad Pepper Media International NV's profitability score is 43/100. The higher the profitability score, the more profitable the company is.
APM Solvency Score
Solvency Due Diligence
Ad Pepper Media International NV's solvency score is 45/100. The higher the solvency score, the more solvent the company is.

Score
Ad Pepper Media International NV's solvency score is 45/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
APM Price Targets Summary
Ad Pepper Media International NV
According to Wall Street analysts, the average 1-year price target for
APM
is 6.12 EUR
with a low forecast of 6.06 EUR and a high forecast of 6.3 EUR.
Dividends
Current shareholder yield for APM 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
APM
stock under the Base Case scenario is
1.73
EUR.
Compared to the current market price of 2.52 EUR,
Ad Pepper Media International NV
is
Overvalued by 31%.