TeamViewer AG
XETRA:TMV
Intrinsic Value
The intrinsic value of one TMV stock under the Base Case scenario is 21.91 EUR. Compared to the current market price of 12.835 EUR, TeamViewer AG is Undervalued by 41%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
TeamViewer AG
Fundamental Analysis

Revenue & Expenses Breakdown
TeamViewer AG
Balance Sheet Decomposition
TeamViewer AG
Current Assets | 134.3m |
Cash & Short-Term Investments | 64.7m |
Receivables | 69.7m |
Other Current Assets | -1k |
Non-Current Assets | 936m |
Long-Term Investments | 26.3m |
PP&E | 41.5m |
Intangibles | 817.1m |
Other Non-Current Assets | 51.2m |
Free Cash Flow Analysis
TeamViewer AG
EUR | |
Free Cash Flow | EUR |
Earnings Waterfall
TeamViewer AG
Revenue
|
671.4m
EUR
|
Cost of Revenue
|
-80.8m
EUR
|
Gross Profit
|
590.6m
EUR
|
Operating Expenses
|
-384.2m
EUR
|
Operating Income
|
206.4m
EUR
|
Other Expenses
|
-83.3m
EUR
|
Net Income
|
123.1m
EUR
|
TMV Profitability Score
Profitability Due Diligence
TeamViewer AG's profitability score is 75/100. The higher the profitability score, the more profitable the company is.
Score
TeamViewer AG's profitability score is 75/100. The higher the profitability score, the more profitable the company is.
TMV Solvency Score
Solvency Due Diligence
TeamViewer AG's solvency score is 32/100. The higher the solvency score, the more solvent the company is.
Score
TeamViewer AG's solvency score is 32/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
TMV Price Targets Summary
TeamViewer AG
According to Wall Street analysts, the average 1-year price target for TMV is 16.581 EUR with a low forecast of 13.13 EUR and a high forecast of 21 EUR.
Dividends
Current shareholder yield for TMV 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 TMV stock under the Base Case scenario is 21.91 EUR.
Compared to the current market price of 12.835 EUR, TeamViewer AG is Undervalued by 41%.