
Northern Data AG
XETRA:NB2

Intrinsic Value
The intrinsic value of one
NB2
stock under the Base Case scenario is
24.46
EUR.
Compared to the current market price of 25.04 EUR,
Northern Data AG
is
Overvalued by 2%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Northern Data AG
Fundamental Analysis


Revenue & Expenses Breakdown
Northern Data AG
Balance Sheet Decomposition
Northern Data AG
Current Assets | 95m |
Cash & Short-Term Investments | 73.9m |
Receivables | 2.7m |
Other Current Assets | 18.5m |
Non-Current Assets | 407.6m |
Long-Term Investments | 1.5m |
PP&E | 247.1m |
Intangibles | 138.2m |
Other Non-Current Assets | 20.8m |
Free Cash Flow Analysis
Northern Data AG
EUR | |
Free Cash Flow | EUR |
Earnings Waterfall
Northern Data AG
Revenue
|
16.4m
EUR
|
Cost of Revenue
|
-10.3m
EUR
|
Gross Profit
|
6.1m
EUR
|
Operating Expenses
|
-27.8m
EUR
|
Operating Income
|
-21.8m
EUR
|
Other Expenses
|
-62.5m
EUR
|
Net Income
|
-84.3m
EUR
|
NB2 Profitability Score
Profitability Due Diligence
Northern Data AG's profitability score is 35/100. The higher the profitability score, the more profitable the company is.

Score
Northern Data AG's profitability score is 35/100. The higher the profitability score, the more profitable the company is.
NB2 Solvency Score
Solvency Due Diligence
Northern Data AG's solvency score is 53/100. The higher the solvency score, the more solvent the company is.

Score
Northern Data AG's solvency score is 53/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
NB2 Price Targets Summary
Northern Data AG
According to Wall Street analysts, the average 1-year price target for
NB2
is 48.71 EUR
with a low forecast of 36.36 EUR and a high forecast of 63 EUR.
Dividends
Current shareholder yield for NB2 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
NB2
stock under the Base Case scenario is
24.46
EUR.
Compared to the current market price of 25.04 EUR,
Northern Data AG
is
Overvalued by 2%.