Chrysos Corp Ltd
ASX:C79
Intrinsic Value
The intrinsic value of one C79 stock under the Base Case scenario is 2.54 AUD. Compared to the current market price of 4.5 AUD, Chrysos Corp Ltd is Overvalued by 43%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Chrysos Corp Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Chrysos Corp Ltd
Balance Sheet Decomposition
Chrysos Corp Ltd
Current Assets | 66.9m |
Cash & Short-Term Investments | 26.9m |
Receivables | 21.7m |
Other Current Assets | 18.2m |
Non-Current Assets | 179.2m |
PP&E | 164.9m |
Intangibles | 5.2m |
Other Non-Current Assets | 9.1m |
Free Cash Flow Analysis
Chrysos Corp Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Chrysos Corp Ltd
Revenue
|
58.4m
AUD
|
Operating Expenses
|
-57.4m
AUD
|
Operating Income
|
1m
AUD
|
Other Expenses
|
-1.2m
AUD
|
Net Income
|
-207k
AUD
|
C79 Profitability Score
Profitability Due Diligence
Chrysos Corp Ltd's profitability score is 39/100. The higher the profitability score, the more profitable the company is.
Score
Chrysos Corp Ltd's profitability score is 39/100. The higher the profitability score, the more profitable the company is.
C79 Solvency Score
Solvency Due Diligence
Chrysos Corp Ltd's solvency score is 77/100. The higher the solvency score, the more solvent the company is.
Score
Chrysos Corp Ltd's solvency score is 77/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
C79 Price Targets Summary
Chrysos Corp Ltd
According to Wall Street analysts, the average 1-year price target for C79 is 6.11 AUD with a low forecast of 4.44 AUD and a high forecast of 7.35 AUD.
Dividends
Current shareholder yield for C79 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 C79 stock under the Base Case scenario is 2.54 AUD.
Compared to the current market price of 4.5 AUD, Chrysos Corp Ltd is Overvalued by 43%.