Grammer AG
XETRA:GMM
Intrinsic Value
The intrinsic value of one GMM stock under the Base Case scenario is 52.26 EUR. Compared to the current market price of 6.35 EUR, Grammer AG is Undervalued by 88%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Grammer AG
Fundamental Analysis

Revenue & Expenses Breakdown
Grammer AG
Balance Sheet Decomposition
Grammer AG
Current Assets | 670.7m |
Cash & Short-Term Investments | 110.9m |
Receivables | 327m |
Other Current Assets | 232.8m |
Non-Current Assets | 852.2m |
Long-Term Investments | 84.7m |
PP&E | 453.9m |
Intangibles | 134.9m |
Other Non-Current Assets | 178.7m |
Free Cash Flow Analysis
Grammer AG
EUR | |
Free Cash Flow | EUR |
Earnings Waterfall
Grammer AG
Revenue
|
2B
EUR
|
Cost of Revenue
|
-1.8B
EUR
|
Gross Profit
|
220.1m
EUR
|
Operating Expenses
|
-211m
EUR
|
Operating Income
|
9.1m
EUR
|
Other Expenses
|
-94m
EUR
|
Net Income
|
-85m
EUR
|
GMM Profitability Score
Profitability Due Diligence
Grammer AG's profitability score is 33/100. The higher the profitability score, the more profitable the company is.
Score
Grammer AG's profitability score is 33/100. The higher the profitability score, the more profitable the company is.
GMM Solvency Score
Solvency Due Diligence
Grammer AG's solvency score is 31/100. The higher the solvency score, the more solvent the company is.
Score
Grammer AG's solvency score is 31/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
GMM Price Targets Summary
Grammer AG
According to Wall Street analysts, the average 1-year price target for GMM is 13.11 EUR with a low forecast of 12.12 EUR and a high forecast of 14.39 EUR.
Dividends
Current shareholder yield for GMM 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 GMM stock under the Base Case scenario is 52.26 EUR.
Compared to the current market price of 6.35 EUR, Grammer AG is Undervalued by 88%.