
Audinate Group Ltd
ASX:AD8

Intrinsic Value
The intrinsic value of one
AD8
stock under the Base Case scenario is
2.21
AUD.
Compared to the current market price of 7.15 AUD,
Audinate Group Ltd
is
Overvalued by 69%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Audinate Group Ltd
Fundamental Analysis

The company’s heavy reliance on the Dante audio networking standard creates vulnerability; a major competitor or a shift toward other open-source or proprietary AV protocols could sharply erode Audinate’s market share.
Dante’s strong reputation as a de facto standard in professional audio networking positions Audinate to capitalize on broader AV market expansion and protect its pricing power.

Revenue & Expenses Breakdown
Audinate Group Ltd
Balance Sheet Decomposition
Audinate Group Ltd
Current Assets | 126.1m |
Cash & Short-Term Investments | 111.3m |
Receivables | 6.9m |
Other Current Assets | 7.9m |
Non-Current Assets | 55.4m |
PP&E | 4.9m |
Intangibles | 37.7m |
Other Non-Current Assets | 12.7m |
Free Cash Flow Analysis
Audinate Group Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Audinate Group Ltd
Revenue
|
73.6m
AUD
|
Cost of Revenue
|
-15.4m
AUD
|
Gross Profit
|
58.2m
AUD
|
Operating Expenses
|
-61m
AUD
|
Operating Income
|
-2.8m
AUD
|
Other Expenses
|
6.1m
AUD
|
Net Income
|
3.3m
AUD
|
AD8 Profitability Score
Profitability Due Diligence
Audinate Group Ltd's profitability score is 45/100. The higher the profitability score, the more profitable the company is.

Score
Audinate Group Ltd's profitability score is 45/100. The higher the profitability score, the more profitable the company is.
AD8 Solvency Score
Solvency Due Diligence
Audinate Group Ltd's solvency score is 92/100. The higher the solvency score, the more solvent the company is.

Score
Audinate Group Ltd's solvency score is 92/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
AD8 Price Targets Summary
Audinate Group Ltd
According to Wall Street analysts, the average 1-year price target for
AD8
is 10.11 AUD
with a low forecast of 6.36 AUD and a high forecast of 11.55 AUD.
Dividends
Current shareholder yield for AD8 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
AD8
stock under the Base Case scenario is
2.21
AUD.
Compared to the current market price of 7.15 AUD,
Audinate Group Ltd
is
Overvalued by 69%.