Acrow Formwork and Construction Services Ltd
ASX:ACF

Watchlist Manager
Acrow Formwork and Construction Services Ltd Logo
Acrow Formwork and Construction Services Ltd
ASX:ACF
Watchlist
Price: 1.035 AUD -0.48%
Market Cap: 321.6m AUD

Intrinsic Value

The intrinsic value of one ACF stock under the Base Case scenario is 1.805 AUD. Compared to the current market price of 1.035 AUD, Acrow Formwork and Construction Services Ltd is Undervalued by 43%.

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

ACF Intrinsic Value
1.805 AUD
Undervaluation 43%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Acrow Formwork and Construction Services Ltd

What is Valuation History?
Ask AI Assistant
What other research platforms think about ACF?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is ACF valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Acrow Formwork and Construction Services Ltd.

Explain Valuation
Compare ACF to

Fundamental Analysis

Acrow Formwork and Construction Services Ltd
ASX:ACF
AU
Trading Companies & Distributors
Market Cap
318.8m AUD
IPO
Jun 27, 2008
AU
Trading Companies & Distributors
Market Cap
318.8m AUD
IPO
Jun 27, 2008
Price
AU$
AU$
Acrow Formwork and Construction Services Ltd
Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

Acrow's heavy reliance on major infrastructure spending may expose it to cyclical slowdowns, leading to significant variability in revenue when government budgets tighten or private construction projects stall.

Heightened competition from domestic and international formwork providers could pressure Acrow’s market share and pricing power, as rivals seek to undercut on contracts or introduce more advanced systems.

Rising material and logistics costs, coupled with labor shortages, could squeeze margins if Acrow is unable to negotiate longer-term supply agreements or pass higher costs on to customers.

Bull Theses

Strong government commitments to large-scale infrastructure projects, including road and rail expansions, underpin sustainable demand for Acrow’s specialized formwork and scaffolding solutions.

Acrow’s ability to customize systems for complex engineering challenges positions it as a preferred partner for high-value projects, enabling the company to capture premium margins and strengthen client relationships.

Continued focus on strategic bolt-on acquisitions of complementary scaffolding and engineering service providers could broaden Acrow’s portfolio, generate cross-selling opportunities, and enhance its national footprint.

Show More Less
How do you feel about ACF?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Acrow Formwork and Construction Services Ltd

Current Assets 106.1m
Cash & Short-Term Investments 8m
Receivables 76.9m
Other Current Assets 21.1m
Non-Current Assets 300.1m
PP&E 246.9m
Intangibles 53.1m
Current Liabilities 99.3m
Accounts Payable 27.1m
Accrued Liabilities 11.9m
Short-Term Debt 22.2m
Other Current Liabilities 38.1m
Non-Current Liabilities 157.8m
Long-Term Debt 123.5m
Other Non-Current Liabilities 34.3m
Efficiency

Free Cash Flow Analysis
Acrow Formwork and Construction Services Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Acrow Formwork and Construction Services Ltd

Revenue
241.7m AUD
Cost of Revenue
-52.9m AUD
Gross Profit
188.8m AUD
Operating Expenses
-154.6m AUD
Operating Income
34.2m AUD
Other Expenses
-10.9m AUD
Net Income
23.3m AUD
Fundamental Scores

ACF Profitability Score
Profitability Due Diligence

Acrow Formwork and Construction Services Ltd's profitability score is 54/100. The higher the profitability score, the more profitable the company is.

Exceptional Gross Margin
Positive 3Y Average ROE
Strong 3Y Average Gross Margin
Positive ROE
54/100
Profitability
Score

Acrow Formwork and Construction Services Ltd's profitability score is 54/100. The higher the profitability score, the more profitable the company is.

ACF Solvency Score
Solvency Due Diligence

Acrow Formwork and Construction Services Ltd's solvency score is 43/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Low D/E
Short-Term Solvency
Average Altman Z-Score
43/100
Solvency
Score

Acrow Formwork and Construction Services Ltd's solvency score is 43/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

ACF Price Targets Summary
Acrow Formwork and Construction Services Ltd

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

According to Wall Street analysts, the average 1-year price target for ACF is 1.301 AUD with a low forecast of 1.263 AUD and a high forecast of 1.376 AUD.

Lowest
Price Target
1.263 AUD
22% Upside
Average
Price Target
1.301 AUD
26% Upside
Highest
Price Target
1.376 AUD
33% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for ACF 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
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one ACF stock?

The intrinsic value of one ACF stock under the Base Case scenario is 1.805 AUD.

Is ACF stock undervalued or overvalued?

Compared to the current market price of 1.035 AUD, Acrow Formwork and Construction Services Ltd is Undervalued by 43%.

Back to Top