Bodyflight Sweden Valuation

Q: What is the Fair Price of BODY when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

BODY (SEK0.84) is trading below our estimate of [[fair value]] (SEK2.68)

Is BODY undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

4/6

Valuation Score 4/6

Below Fair Value
Significantly Below Fair Value
Price-To-Sales vs Peers
Price-To-Sales vs Industry
Price-To-Sales vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of BODY when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: BODY (SEK0.84) is trading below our estimate of fair value (SEK2.68)

Significantly Below Fair Value: BODY is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for BODY?

Key metric: As BODY is unprofitable we use its Price-To-Sales Ratio for relative valuation analysis.

The above table shows the Price to Sales ratio for BODY. This is calculated by dividing BODY's market cap by their current revenue.
What is BODY's PS Ratio?
PS Ratio	0.4x
Sales	SEK 37.07m
Market Cap	SEK 13.98m

BODY key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	0.7x
Enterprise Value/EBITDA	3.6x
PEG Ratio	n/a

Price to Sales Ratio vs Peers

How does BODY's PS Ratio compare to its peers?

The above table shows the PS ratio for BODY vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PS	Estimated Growth	Market Cap
Peer Average	0.6x
ATIC Actic Group	0.2x	n/a	SEK 147.5m
SCOUT Scout Gaming Group	1.6x	n/a	SEK 63.7m
ACROUD Acroud	0.2x	6.5%	SEK 67.4m
FSPORT FSport	0.6x	n/a	SEK 2.7m
BODY Bodyflight Sweden	0.4x	n/a	SEK 14.0m

Price-To-Sales vs Peers: BODY is good value based on its Price-To-Sales Ratio (0.4x) compared to the peer average (0.6x).

Price to Sales Ratio vs Industry

How does BODY's PS Ratio compare vs other companies in the SE Hospitality Industry?

2 Companies	Price / Sales	Estimated Growth	Market Cap
ACROUD Acroud	0.2x	6.5%	US$6.13m
TANGI Tangiamo Touch Technology	0.1x	n/a	US$79.95k

No more companies available in this PS range

2 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Sales vs Industry: BODY is good value based on its Price-To-Sales Ratio (0.4x) compared to the European Hospitality industry average (1.1x).

Price to Sales Ratio vs Fair Ratio

What is BODY's PS Ratio compared to its Fair PS Ratio? This is the expected PS Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

BODY PS Ratio vs Fair Ratio.
Fair Ratio
Current PS Ratio	0.4x
Fair PS Ratio	n/a

Price-To-Sales vs Fair Ratio: Insufficient data to calculate BODY's Price-To-Sales Fair Ratio for valuation analysis.

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

Analyst Forecast: Insufficient data to show price forecast.