BSA Ltd
ASX:BSA

Watchlist Manager
BSA Ltd Logo
BSA Ltd
ASX:BSA
Watchlist
Price: 0.145 AUD 11.54% Market Closed
Market Cap: 10.9m AUD

Intrinsic Value

The intrinsic value of one BSA stock under the Base Case scenario is 2.939 AUD. Compared to the current market price of 0.145 AUD, BSA Ltd is Undervalued by 95%.

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

BSA Intrinsic Value
2.939 AUD
Undervaluation 95%
Intrinsic Value
Price
Worst Case
Base Case
Best Case
Compare BSA to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about BSA?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
BSA Ltd

Current Assets 46.5m
Cash & Short-Term Investments 24m
Receivables 22.5m
Non-Current Assets 132k
PP&E 132k
Current Liabilities 36m
Accounts Payable 21.5m
Accrued Liabilities 2.9m
Other Current Liabilities 11.6m
Non-Current Liabilities 3.7m
Long-Term Debt 711k
Other Non-Current Liabilities 3m
Efficiency

Free Cash Flow Analysis
BSA Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
BSA Ltd

Revenue
287m AUD
Cost of Revenue
-212.2m AUD
Gross Profit
74.8m AUD
Operating Expenses
-46m AUD
Operating Income
28.8m AUD
Other Expenses
-25.1m AUD
Net Income
3.7m AUD
Fundamental Scores

BSA Profitability Score
Profitability Due Diligence

BSA Ltd's profitability score is 76/100. The higher the profitability score, the more profitable the company is.

Exceptional 3Y Average ROIC
Exceptional 3Y Average ROE
Exceptional ROIC
Exceptional ROE
76/100
Profitability
Score

BSA Ltd's profitability score is 76/100. The higher the profitability score, the more profitable the company is.

BSA Solvency Score
Solvency Due Diligence

BSA Ltd's solvency score is 60/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Negative Net Debt
Low D/E
Short-Term Solvency
60/100
Solvency
Score

BSA Ltd's solvency score is 60/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

BSA Price Targets Summary
BSA Ltd

There are no price targets for BSA.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
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 BSA 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