
Cluey Ltd
ASX:CLU

Intrinsic Value
The intrinsic value of one
CLU
stock under the Base Case scenario is
0.028
AUD.
Compared to the current market price of 0.078 AUD,
Cluey Ltd
is
Overvalued by 64%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Cluey Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Cluey Ltd
Balance Sheet Decomposition
Cluey Ltd
Current Assets | 6.6m |
Cash & Short-Term Investments | 5.5m |
Receivables | 209k |
Other Current Assets | 835k |
Non-Current Assets | 6.2m |
PP&E | 1.1m |
Intangibles | 5.2m |
Free Cash Flow Analysis
Cluey Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Cluey Ltd
Revenue
|
26.3m
AUD
|
Cost of Revenue
|
-11m
AUD
|
Gross Profit
|
15.3m
AUD
|
Operating Expenses
|
-24.2m
AUD
|
Operating Income
|
-8.8m
AUD
|
Other Expenses
|
-26k
AUD
|
Net Income
|
-8.9m
AUD
|
CLU Profitability Score
Profitability Due Diligence
Cluey Ltd's profitability score is 21/100. The higher the profitability score, the more profitable the company is.

Score
Cluey Ltd's profitability score is 21/100. The higher the profitability score, the more profitable the company is.
CLU Solvency Score
Solvency Due Diligence
Cluey Ltd's solvency score is 56/100. The higher the solvency score, the more solvent the company is.

Score
Cluey Ltd's solvency score is 56/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
CLU Price Targets Summary
Cluey Ltd
Dividends
Current shareholder yield for CLU 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
CLU
stock under the Base Case scenario is
0.028
AUD.
Compared to the current market price of 0.078 AUD,
Cluey Ltd
is
Overvalued by 64%.