
Beacon Lighting Group Ltd
ASX:BLX

Intrinsic Value
The intrinsic value of one
BLX
stock under the Base Case scenario is
2.89
AUD.
Compared to the current market price of 3.3 AUD,
Beacon Lighting Group Ltd
is
Overvalued by 12%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Beacon Lighting Group Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Beacon Lighting Group Ltd
Balance Sheet Decomposition
Beacon Lighting Group Ltd
Current Assets | 163.1m |
Cash & Short-Term Investments | 48m |
Receivables | 13.4m |
Other Current Assets | 101.6m |
Non-Current Assets | 215.8m |
Long-Term Investments | 19.9m |
PP&E | 166.3m |
Intangibles | 13.9m |
Other Non-Current Assets | 15.7m |
Free Cash Flow Analysis
Beacon Lighting Group Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Beacon Lighting Group Ltd
Revenue
|
329.3m
AUD
|
Cost of Revenue
|
-102m
AUD
|
Gross Profit
|
227.2m
AUD
|
Operating Expenses
|
-178.3m
AUD
|
Operating Income
|
49m
AUD
|
Other Expenses
|
-19.3m
AUD
|
Net Income
|
29.6m
AUD
|
BLX Profitability Score
Profitability Due Diligence
Beacon Lighting Group Ltd's profitability score is 60/100. The higher the profitability score, the more profitable the company is.

Score
Beacon Lighting Group Ltd's profitability score is 60/100. The higher the profitability score, the more profitable the company is.
BLX Solvency Score
Solvency Due Diligence
Beacon Lighting Group Ltd's solvency score is 50/100. The higher the solvency score, the more solvent the company is.

Score
Beacon Lighting Group Ltd's solvency score is 50/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
BLX Price Targets Summary
Beacon Lighting Group Ltd
According to Wall Street analysts, the average 1-year price target for
BLX
is 3.47 AUD
with a low forecast of 2.63 AUD and a high forecast of 4.16 AUD.
Dividends
Current shareholder yield for BLX 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
BLX
stock under the Base Case scenario is
2.89
AUD.
Compared to the current market price of 3.3 AUD,
Beacon Lighting Group Ltd
is
Overvalued by 12%.