
Adairs Ltd
ASX:ADH

Intrinsic Value
The intrinsic value of one
ADH
stock under the Base Case scenario is
4.32
AUD.
Compared to the current market price of 2.72 AUD,
Adairs Ltd
is
Undervalued by 37%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Adairs Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Adairs Ltd
Balance Sheet Decomposition
Adairs Ltd
Current Assets | 134.7m |
Cash & Short-Term Investments | 12.2m |
Receivables | 6.6m |
Other Current Assets | 116m |
Non-Current Assets | 498m |
PP&E | 210.6m |
Intangibles | 284.3m |
Other Non-Current Assets | 3.1m |
Free Cash Flow Analysis
Adairs Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Adairs Ltd
Revenue
|
602.5m
AUD
|
Cost of Revenue
|
-315.2m
AUD
|
Gross Profit
|
287.3m
AUD
|
Operating Expenses
|
-222.8m
AUD
|
Operating Income
|
64.5m
AUD
|
Other Expenses
|
-31.7m
AUD
|
Net Income
|
32.8m
AUD
|
ADH Profitability Score
Profitability Due Diligence
Adairs Ltd's profitability score is 56/100. The higher the profitability score, the more profitable the company is.

Score
Adairs Ltd's profitability score is 56/100. The higher the profitability score, the more profitable the company is.
ADH Solvency Score
Solvency Due Diligence
Adairs Ltd's solvency score is 32/100. The higher the solvency score, the more solvent the company is.

Score
Adairs Ltd's solvency score is 32/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
ADH Price Targets Summary
Adairs Ltd
According to Wall Street analysts, the average 1-year price target for
ADH
is 2.79 AUD
with a low forecast of 2.58 AUD and a high forecast of 3.41 AUD.
Dividends
Current shareholder yield for ADH 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
ADH
stock under the Base Case scenario is
4.32
AUD.
Compared to the current market price of 2.72 AUD,
Adairs Ltd
is
Undervalued by 37%.