T

Tonies SE
XETRA:TNIE

Watchlist Manager
Tonies SE
XETRA:TNIE
Watchlist
Price: 7.16 EUR 1.13% Market Closed
Market Cap: 908.2m EUR
Have any thoughts about
Tonies SE?
Write Note

Intrinsic Value

The intrinsic value of one TNIE stock under the Base Case scenario is 8.76 EUR. Compared to the current market price of 7.16 EUR, Tonies SE is Undervalued by 18%.

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

TNIE Intrinsic Value
8.76 EUR
Undervaluation 18%
Intrinsic Value
Price
T
Worst Case
Base Case
Best Case

Valuation History
Tonies SE

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

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

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

Start Valuation
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
TNIE
Valuation History
HIDDEN
Show
Valuation History Unavailable

Historical valuation for TNIE cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
How do you feel about TNIE?
Bearish
Neutral
Bullish

Fundamental Analysis

7.16 EUR
+1.13%
+1.13%
Benchmark
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:

Tonies SE
LU
Leisure Products
Market Cap
908.2m EUR
IPO
Apr 30, 2021
Employees
-
Luxembourg
Market Cap
908.2m EUR
Industry
Leisure Products
IPO
Apr 30, 2021
Company Overview
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
AI Assistant
AI Assistant
Ask me anything about Tonies SE

Provide an overview of the primary business activities
of Tonies SE.

What unique competitive advantages
does Tonies SE hold over its rivals?

What risks and challenges
does Tonies SE face in the near future?

Summarize the latest earnings call
of Tonies SE.

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

Show all valuation multiples
for Tonies SE.

Provide P/S
for Tonies SE.

Provide P/E
for Tonies SE.

Provide P/OCF
for Tonies SE.

Provide P/FCFE
for Tonies SE.

Provide P/B
for Tonies SE.

Provide EV/S
for Tonies SE.

Provide EV/GP
for Tonies SE.

Provide EV/EBITDA
for Tonies SE.

Provide EV/EBIT
for Tonies SE.

Provide EV/OCF
for Tonies SE.

Provide EV/FCFF
for Tonies SE.

Provide EV/IC
for Tonies SE.

Show me price targets
for Tonies SE made by professional analysts.

What are the Revenue projections
for Tonies SE?

How accurate were the past Revenue estimates
for Tonies SE?

What are the Net Income projections
for Tonies SE?

How accurate were the past Net Income estimates
for Tonies SE?

What are the EPS projections
for Tonies SE?

How accurate were the past EPS estimates
for Tonies SE?

What are the EBIT projections
for Tonies SE?

How accurate were the past EBIT estimates
for Tonies SE?

Compare the revenue forecasts
for Tonies SE with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Tonies SE and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Tonies SE against its competitors.

Analyze the profit margins
(gross, operating, and net) of Tonies SE compared to its peers.

Compare the P/E ratios
of Tonies SE against its peers.

Discuss the investment returns and shareholder value creation
comparing Tonies SE with its peers.

Analyze the financial leverage
of Tonies SE compared to its main competitors.

Show all profitability ratios
for Tonies SE.

Provide ROE
for Tonies SE.

Provide ROA
for Tonies SE.

Provide ROIC
for Tonies SE.

Provide ROCE
for Tonies SE.

Provide Gross Margin
for Tonies SE.

Provide Operating Margin
for Tonies SE.

Provide Net Margin
for Tonies SE.

Provide FCF Margin
for Tonies SE.

Show all solvency ratios
for Tonies SE.

Provide D/E Ratio
for Tonies SE.

Provide D/A Ratio
for Tonies SE.

Provide Interest Coverage Ratio
for Tonies SE.

Provide Altman Z-Score Ratio
for Tonies SE.

Provide Quick Ratio
for Tonies SE.

Provide Current Ratio
for Tonies SE.

Provide Cash Ratio
for Tonies SE.

What is the historical Revenue growth
over the last 5 years for Tonies SE?

What is the historical Net Income growth
over the last 5 years for Tonies SE?

What is the current Free Cash Flow
of Tonies SE?

Discuss the annual earnings per share (EPS)
trend over the past five years for Tonies SE.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Revenue & Expenses Breakdown
Tonies SE

Balance Sheet Decomposition
Tonies SE

Current Assets 206.5m
Cash & Short-Term Investments 25.2m
Receivables 29.6m
Other Current Assets 151.6m
Non-Current Assets 277.8m
PP&E 10.5m
Intangibles 267.3m
Other Non-Current Assets 47k
Current Liabilities 128.4m
Accounts Payable 44.8m
Accrued Liabilities 2.7m
Other Current Liabilities 80.9m
Non-Current Liabilities 43.5m
Long-Term Debt 11.8m
Other Non-Current Liabilities 31.8m
Efficiency

Earnings Waterfall
Tonies SE

Revenue
394.6m EUR
Cost of Revenue
-144.8m EUR
Gross Profit
249.8m EUR
Operating Expenses
-257.3m EUR
Operating Income
-7.4m EUR
Other Expenses
-22m EUR
Net Income
-29.4m EUR

Free Cash Flow Analysis
Tonies SE

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

TNIE Profitability Score
Profitability Due Diligence

Tonies SE's profitability score is 35/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Exceptional Revenue Growth Forecast
Exceptional 1-Year Revenue Growth
Negative ROIC
35/100
Profitability
Score

Tonies SE's profitability score is 35/100. The higher the profitability score, the more profitable the company is.

TNIE Solvency Score
Solvency Due Diligence

Tonies SE's solvency score is 56/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Negative Net Debt
High Altman Z-Score
56/100
Solvency
Score

Tonies SE's solvency score is 56/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

TNIE Price Targets Summary
Tonies SE

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

According to Wall Street analysts, the average 1-year price target for TNIE is 10.79 EUR with a low forecast of 8.69 EUR and a high forecast of 12.6 EUR.

Lowest
Price Target
8.69 EUR
21% Upside
Average
Price Target
10.79 EUR
51% Upside
Highest
Price Target
12.6 EUR
76% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for TNIE?

Click here to dive deeper.

Dividends

Tonies SE
does not pay dividends
Shareholder Yield

Current shareholder yield for TNIE 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

See Also

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

The intrinsic value of one TNIE stock under the Base Case scenario is 8.76 EUR.

Is TNIE stock undervalued or overvalued?

Compared to the current market price of 7.16 EUR, Tonies SE is Undervalued by 18%.

Back to Top