
Australian Ethical Investment Ltd
ASX:AEF

Intrinsic Value
The intrinsic value of one
AEF
stock under the Base Case scenario is
6.67
AUD.
Compared to the current market price of 5.3 AUD,
Australian Ethical Investment Ltd
is
Undervalued by 21%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Australian Ethical Investment Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Australian Ethical Investment Ltd
Balance Sheet Decomposition
Australian Ethical Investment Ltd
Current Assets | 40.9m |
Cash & Short-Term Investments | 32.6m |
Receivables | 5.9m |
Other Current Assets | 2.4m |
Non-Current Assets | 14.9m |
Long-Term Investments | 824k |
PP&E | 3.4m |
Intangibles | 6.3m |
Other Non-Current Assets | 4.4m |
Free Cash Flow Analysis
Australian Ethical Investment Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Australian Ethical Investment Ltd
Revenue
|
110.8m
AUD
|
Cost of Revenue
|
-19.2m
AUD
|
Gross Profit
|
91.6m
AUD
|
Operating Expenses
|
-67.3m
AUD
|
Operating Income
|
24.3m
AUD
|
Other Expenses
|
-9.5m
AUD
|
Net Income
|
14.8m
AUD
|
AEF Profitability Score
Profitability Due Diligence
Australian Ethical Investment Ltd's profitability score is 77/100. The higher the profitability score, the more profitable the company is.

Score
Australian Ethical Investment Ltd's profitability score is 77/100. The higher the profitability score, the more profitable the company is.
AEF Solvency Score
Solvency Due Diligence
Australian Ethical Investment Ltd's solvency score is 80/100. The higher the solvency score, the more solvent the company is.

Score
Australian Ethical Investment Ltd's solvency score is 80/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
AEF Price Targets Summary
Australian Ethical Investment Ltd
According to Wall Street analysts, the average 1-year price target for
AEF
is 6.53 AUD
with a low forecast of 6.46 AUD and a high forecast of 6.72 AUD.
Dividends
Current shareholder yield for AEF 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
AEF
stock under the Base Case scenario is
6.67
AUD.
Compared to the current market price of 5.3 AUD,
Australian Ethical Investment Ltd
is
Undervalued by 21%.