Bapcor Ltd
ASX:BAP

Watchlist Manager
Bapcor Ltd Logo
Bapcor Ltd
ASX:BAP
Watchlist
Price: 2.1 AUD 2.94% Market Closed
Market Cap: 712.8m AUD

Intrinsic Value

The intrinsic value of one BAP stock under the Base Case scenario is 6 AUD. Compared to the current market price of 2.1 AUD, Bapcor Ltd is Undervalued by 65%.

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

BAP Intrinsic Value
6 AUD
Undervaluation 65%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Bapcor Ltd

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

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 BAP valued this way?

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

Explain Valuation
Compare BAP to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

A prolonged slowdown in Australia’s automotive aftermarket sector or a significant drop in consumer spending could erode Bapcor’s core trade segment margins, given its large exposure to discretionary auto parts demand.

Bapcor’s aggressive growth-through-acquisition strategy may strain its balance sheet and lead to integration challenges, risking margin compression if synergies do not materialize as planned.

The rise of electric vehicles, which have fewer moving parts and generally lower maintenance needs, could gradually reduce demand for many traditional aftermarket products, creating a structural headwind for Bapcor’s portfolio over the long term.

Bull Theses

Bapcor holds a dominant and expanding distribution network across Australasia, benefiting from scale advantages in sourcing, logistics, and pricing that would be difficult for competitors to replicate.

The firm’s diversified portfolio of trade, wholesale, and retail brands, such as Burson Auto Parts and Midas, enables Bapcor to capture multiple segments of the aftermarket cycle and maintain stable revenue streams.

Ongoing investments in e-commerce and inventory management systems can improve customer reach and operational efficiency, potentially driving margin expansion and reinforcing Bapcor’s market-leading position.

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

Balance Sheet Decomposition
Bapcor Ltd

Current Assets 837.7m
Cash & Short-Term Investments 58.6m
Receivables 207.7m
Other Current Assets 571.3m
Non-Current Assets 989.5m
Long-Term Investments 8.3m
PP&E 294.3m
Intangibles 635.9m
Other Non-Current Assets 50.9m
Current Liabilities 366.3m
Accounts Payable 211.1m
Accrued Liabilities 93.2m
Other Current Liabilities 62m
Non-Current Liabilities 606.8m
Long-Term Debt 586.9m
Other Non-Current Liabilities 19.9m
Efficiency

Free Cash Flow Analysis
Bapcor Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Bapcor Ltd

Revenue
2B AUD
Cost of Revenue
-1.1B AUD
Gross Profit
895.2m AUD
Operating Expenses
-804.6m AUD
Operating Income
90.6m AUD
Other Expenses
-62.5m AUD
Net Income
28.1m AUD
Fundamental Scores

BAP Profitability Score
Profitability Due Diligence

Bapcor Ltd's profitability score is 44/100. The higher the profitability score, the more profitable the company is.

Healthy Gross Margin
Sustainable 3Y Average Gross Margin
Declining Gross Margin
Declining Net Margin
44/100
Profitability
Score

Bapcor Ltd's profitability score is 44/100. The higher the profitability score, the more profitable the company is.

BAP Solvency Score
Solvency Due Diligence

Bapcor Ltd's solvency score is 40/100. The higher the solvency score, the more solvent the company is.

Short-Term Solvency
Low D/E
Long-Term Solvency
Average Altman Z-Score
40/100
Solvency
Score

Bapcor Ltd's solvency score is 40/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

BAP Price Targets Summary
Bapcor Ltd

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

According to Wall Street analysts, the average 1-year price target for BAP is 2.49 AUD with a low forecast of 1.87 AUD and a high forecast of 3.89 AUD.

Lowest
Price Target
1.87 AUD
11% Downside
Average
Price Target
2.49 AUD
19% Upside
Highest
Price Target
3.89 AUD
85% 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 BAP 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 BAP stock?

The intrinsic value of one BAP stock under the Base Case scenario is 6 AUD.

Is BAP stock undervalued or overvalued?

Compared to the current market price of 2.1 AUD, Bapcor Ltd is Undervalued by 65%.

Back to Top