
CSR Ltd
ASX:CSR

Intrinsic Value
The intrinsic value of one
CSR
stock under the Base Case scenario is
6.08
AUD.
Compared to the current market price of 8.97 AUD,
CSR Ltd
is
Overvalued by 32%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
CSR Ltd
Fundamental Analysis

A cooling Australian construction cycle could significantly soften demand for CSR’s core building products, eroding earnings and pressuring margins if the residential and commercial segments stall longer than expected.
Government-led infrastructure and housing programs, especially in Australia’s major urban centers, could drive sustained demand for CSR’s portfolio of building solutions, supporting steady revenue growth over the medium term.

Revenue & Expenses Breakdown
CSR Ltd
Balance Sheet Decomposition
CSR Ltd
Current Assets | 857.5m |
Cash & Short-Term Investments | 138.1m |
Receivables | 256.7m |
Other Current Assets | 462.7m |
Non-Current Assets | 1.4B |
Long-Term Investments | 139.6m |
PP&E | 895.9m |
Intangibles | 112.8m |
Other Non-Current Assets | 217.9m |
Free Cash Flow Analysis
CSR Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
CSR Ltd
Revenue
|
2.6B
AUD
|
Cost of Revenue
|
-1.8B
AUD
|
Gross Profit
|
777.4m
AUD
|
Operating Expenses
|
-577.6m
AUD
|
Operating Income
|
199.8m
AUD
|
Other Expenses
|
31.2m
AUD
|
Net Income
|
231m
AUD
|
CSR Profitability Score
Profitability Due Diligence
CSR Ltd's profitability score is 54/100. The higher the profitability score, the more profitable the company is.

Score
CSR Ltd's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
CSR Solvency Score
Solvency Due Diligence
CSR Ltd's solvency score is 70/100. The higher the solvency score, the more solvent the company is.

Score
CSR Ltd's solvency score is 70/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
CSR Price Targets Summary
CSR Ltd
Dividends
Current shareholder yield for CSR 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
CSR
stock under the Base Case scenario is
6.08
AUD.
Compared to the current market price of 8.97 AUD,
CSR Ltd
is
Overvalued by 32%.