
Australian Vintage Ltd
ASX:AVG

Intrinsic Value
The intrinsic value of one
AVG
stock under the Base Case scenario is
0.512
AUD.
Compared to the current market price of 0.086 AUD,
Australian Vintage Ltd
is
Undervalued by 83%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Australian Vintage Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Australian Vintage Ltd
Balance Sheet Decomposition
Australian Vintage Ltd
Current Assets | 236.8m |
Cash & Short-Term Investments | 4.7m |
Receivables | 55.6m |
Other Current Assets | 176.5m |
Non-Current Assets | 162.2m |
Long-Term Investments | 1.9m |
PP&E | 128.7m |
Intangibles | 7.4m |
Other Non-Current Assets | 24.3m |
Free Cash Flow Analysis
Australian Vintage Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Australian Vintage Ltd
Revenue
|
250.7m
AUD
|
Cost of Revenue
|
-217.4m
AUD
|
Gross Profit
|
33.3m
AUD
|
Operating Expenses
|
-63.8m
AUD
|
Operating Income
|
-30.5m
AUD
|
Other Expenses
|
-65.8m
AUD
|
Net Income
|
-96.3m
AUD
|
AVG Profitability Score
Profitability Due Diligence
Australian Vintage Ltd's profitability score is 32/100. The higher the profitability score, the more profitable the company is.

Score
Australian Vintage Ltd's profitability score is 32/100. The higher the profitability score, the more profitable the company is.
AVG Solvency Score
Solvency Due Diligence
Australian Vintage Ltd's solvency score is 37/100. The higher the solvency score, the more solvent the company is.

Score
Australian Vintage Ltd's solvency score is 37/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
AVG Price Targets Summary
Australian Vintage Ltd
Dividends
Current shareholder yield for AVG 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
AVG
stock under the Base Case scenario is
0.512
AUD.
Compared to the current market price of 0.086 AUD,
Australian Vintage Ltd
is
Undervalued by 83%.