
Countplus Ltd
ASX:CUP

Intrinsic Value
The intrinsic value of one
CUP
stock under the Base Case scenario is
1.943
AUD.
Compared to the current market price of 0.815 AUD,
Countplus Ltd
is
Undervalued by 58%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Countplus Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Countplus Ltd
Balance Sheet Decomposition
Countplus Ltd
Current Assets | 120.2m |
Cash & Short-Term Investments | 23.5m |
Receivables | 93.1m |
Other Current Assets | 3.6m |
Non-Current Assets | 311.9m |
Long-Term Investments | 33.2m |
PP&E | 18.3m |
Intangibles | 119.6m |
Other Non-Current Assets | 140.8m |
Free Cash Flow Analysis
Countplus Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Countplus Ltd
Revenue
|
137.8m
AUD
|
Cost of Revenue
|
-60.1m
AUD
|
Gross Profit
|
77.7m
AUD
|
Operating Expenses
|
-71.9m
AUD
|
Operating Income
|
5.9m
AUD
|
Other Expenses
|
-1.4m
AUD
|
Net Income
|
4.4m
AUD
|
CUP Profitability Score
Profitability Due Diligence
Countplus Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Score
Countplus Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
CUP Solvency Score
Solvency Due Diligence
Countplus Ltd's solvency score is 33/100. The higher the solvency score, the more solvent the company is.

Score
Countplus Ltd's solvency score is 33/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
CUP Price Targets Summary
Countplus Ltd
According to Wall Street analysts, the average 1-year price target for
CUP
is 1.26 AUD
with a low forecast of 1.01 AUD and a high forecast of 1.544 AUD.
Dividends
Current shareholder yield for CUP 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
CUP
stock under the Base Case scenario is
1.943
AUD.
Compared to the current market price of 0.815 AUD,
Countplus Ltd
is
Undervalued by 58%.