ARB Corp Ltd
ASX:ARB

Watchlist Manager
ARB Corp Ltd Logo
ARB Corp Ltd
ASX:ARB
Watchlist
Price: 31.46 AUD -0.85%
Market Cap: 2.6B AUD

Intrinsic Value

The intrinsic value of one ARB stock under the Base Case scenario is 30.26 AUD. Compared to the current market price of 31.46 AUD, ARB Corp Ltd is Overvalued by 4%.

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

ARB Intrinsic Value
30.26 AUD
Overvaluation 4%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
ARB Corp Ltd

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

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 ARB valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for ARB Corp Ltd.

Explain Valuation
Compare ARB to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

ARB faces mounting competition from established international off-road accessory brands and local copycats, threatening its market share and pressuring margins. Competitors armed with lower production costs and aggressive distribution strategies could weaken ARB’s pricing power in key export markets.

Material and shipping costs remain volatile in the automotive aftermarket space, with higher steel and freight expenses eating into ARB’s profits. Any persistent inflationary pressure could significantly dent the company’s cost advantage and overall profitability.

A potential slowdown in global 4x4 vehicle sales, especially in regions where off-road enthusiasts are curtailing leisure travel or switching to electric crossovers, might reduce demand for ARB’s traditional, high-end off-road accessories.

Bull Theses

ARB’s strong brand reputation and well-established distribution network position it to capitalize on rising global popularity of off-road and outdoor lifestyles, ensuring robust revenue growth in both new and existing markets.

The company’s focus on product innovation—from advanced suspension and lighting systems to integrated storage solutions—allows ARB to stay ahead of generic products and maintain premium pricing, bolstering margins and customer loyalty.

Ongoing international expansion, particularly in North America and parts of Asia, provides fresh growth avenues. ARB’s proven success in Australia offers a blueprint for penetrating these regions and scaling up production efficiently.

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

Balance Sheet Decomposition
ARB Corp Ltd

Current Assets 424.2m
Cash & Short-Term Investments 69.2m
Receivables 94.1m
Other Current Assets 260.9m
Non-Current Assets 480.6m
Long-Term Investments 34.2m
PP&E 367.3m
Intangibles 65.3m
Other Non-Current Assets 13.8m
Current Liabilities 102.7m
Accounts Payable 65.2m
Other Current Liabilities 37.6m
Non-Current Liabilities 45.4m
Long-Term Debt 38m
Other Non-Current Liabilities 7.5m
Efficiency

Free Cash Flow Analysis
ARB Corp Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
ARB Corp Ltd

Revenue
731.1m AUD
Cost of Revenue
-491.9m AUD
Gross Profit
239.2m AUD
Operating Expenses
-107.9m AUD
Operating Income
131.3m AUD
Other Expenses
-33.7m AUD
Net Income
97.5m AUD
Fundamental Scores

ARB Profitability Score
Profitability Due Diligence

ARB Corp Ltd's profitability score is 52/100. The higher the profitability score, the more profitable the company is.

Positive 3Y Average ROIC
Positive 3Y Average ROE
Healthy Operating Margin
Healthy Gross Margin
52/100
Profitability
Score

ARB Corp Ltd's profitability score is 52/100. The higher the profitability score, the more profitable the company is.

ARB Solvency Score
Solvency Due Diligence

ARB Corp Ltd's solvency score is 71/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Short-Term Solvency
Long-Term Solvency
Low D/E
71/100
Solvency
Score

ARB Corp Ltd's solvency score is 71/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

ARB Price Targets Summary
ARB Corp Ltd

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

According to Wall Street analysts, the average 1-year price target for ARB is 43.1 AUD with a low forecast of 35.96 AUD and a high forecast of 49.88 AUD.

Lowest
Price Target
35.96 AUD
14% Upside
Average
Price Target
43.1 AUD
37% Upside
Highest
Price Target
49.88 AUD
59% 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 ARB 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 ARB stock?

The intrinsic value of one ARB stock under the Base Case scenario is 30.26 AUD.

Is ARB stock undervalued or overvalued?

Compared to the current market price of 31.46 AUD, ARB Corp Ltd is Overvalued by 4%.

Back to Top