Clime Investment Management Ltd
ASX:CIW

Watchlist Manager
Clime Investment Management Ltd Logo
Clime Investment Management Ltd
ASX:CIW
Watchlist
Price: 0.37 AUD Market Closed
Market Cap: 30.5m AUD

Intrinsic Value

The intrinsic value of one CIW stock under the Base Case scenario is 0.21 AUD. Compared to the current market price of 0.37 AUD, Clime Investment Management Ltd is Overvalued by 44%.

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

CIW Intrinsic Value
0.21 AUD
Overvaluation 44%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Clime Investment Management Ltd

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

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 CIW valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Clime Investment Management Ltd.

Explain Valuation
Compare CIW to

Fundamental Analysis

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

Balance Sheet Decomposition
Clime Investment Management Ltd

Current Assets 6.9m
Cash & Short-Term Investments 2.5m
Receivables 4.2m
Other Current Assets 218.3k
Non-Current Assets 18.2m
Long-Term Investments 3m
PP&E 117k
Intangibles 13.8m
Other Non-Current Assets 1.3m
Current Liabilities 3.7m
Accounts Payable 1.8m
Accrued Liabilities 1.9m
Other Current Liabilities 4.1k
Non-Current Liabilities 11.4k
Other Non-Current Liabilities 11.4k
Efficiency

Free Cash Flow Analysis
Clime Investment Management Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Clime Investment Management Ltd

Revenue
13.4m AUD
Operating Expenses
-12.5m AUD
Operating Income
901.7k AUD
Other Expenses
-391k AUD
Net Income
510.7k AUD
Fundamental Scores

CIW Profitability Score
Profitability Due Diligence

Clime Investment Management Ltd's profitability score is 37/100. The higher the profitability score, the more profitable the company is.

ROE is Increasing
Net Margin is Increasing
Operating Margin is Increasing
Declining ROIC
37/100
Profitability
Score

Clime Investment Management Ltd's profitability score is 37/100. The higher the profitability score, the more profitable the company is.

CIW Solvency Score
Solvency Due Diligence

Clime Investment Management Ltd's solvency score is 75/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Long-Term Solvency
Low D/E
Short-Term Solvency
75/100
Solvency
Score

Clime Investment Management Ltd's solvency score is 75/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

CIW Price Targets Summary
Clime Investment Management Ltd

There are no price targets for CIW.
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 CIW 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 CIW stock?

The intrinsic value of one CIW stock under the Base Case scenario is 0.21 AUD.

Is CIW stock undervalued or overvalued?

Compared to the current market price of 0.37 AUD, Clime Investment Management Ltd is Overvalued by 44%.

Back to Top