Countplus Ltd
ASX:CUP

Watchlist Manager
Countplus Ltd Logo
Countplus Ltd
ASX:CUP
Watchlist
Price: 1.095 AUD -2.23%
Market Cap: 186.4m AUD

Intrinsic Value

The intrinsic value of one CUP stock under the Base Case scenario is 1.891 AUD. Compared to the current market price of 1.095 AUD, Countplus Ltd is Undervalued by 42%.

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

CUP Intrinsic Value
1.891 AUD
Undervaluation 42%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Countplus Ltd

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

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 CUP valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Countplus Ltd.

Explain Valuation
Compare CUP to

Fundamental Analysis

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

Balance Sheet Decomposition
Countplus Ltd

Current Assets 125.6m
Cash & Short-Term Investments 23.2m
Receivables 97.2m
Other Current Assets 5.2m
Non-Current Assets 322.6m
Long-Term Investments 31.3m
PP&E 18.5m
Intangibles 130.8m
Other Non-Current Assets 142m
Current Liabilities 124.5m
Accounts Payable 45.2m
Accrued Liabilities 12m
Other Current Liabilities 67.2m
Non-Current Liabilities 212.1m
Long-Term Debt 54.1m
Other Non-Current Liabilities 158.1m
Efficiency

Free Cash Flow Analysis
Countplus Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Countplus Ltd

Revenue
143.6m AUD
Cost of Revenue
-58.5m AUD
Gross Profit
85m AUD
Operating Expenses
-73.4m AUD
Operating Income
11.7m AUD
Other Expenses
-2.8m AUD
Net Income
8.9m AUD
Fundamental Scores

CUP Profitability Score
Profitability Due Diligence

Countplus Ltd's profitability score is 47/100. The higher the profitability score, the more profitable the company is.

Exceptional Gross Margin
Strong 3Y Average Gross Margin
ROIC is Increasing
Operating Margin is Increasing
47/100
Profitability
Score

Countplus Ltd's profitability score is 47/100. The higher the profitability score, the more profitable the company is.

CUP Solvency Score
Solvency Due Diligence

Countplus Ltd's solvency score is 34/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Positive Net Debt
34/100
Solvency
Score

Countplus Ltd's solvency score is 34/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

CUP Price Targets Summary
Countplus Ltd

Wall Street analysts forecast CUP stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for CUP is 1.51 AUD with a low forecast of 1.364 AUD and a high forecast of 1.691 AUD.

Lowest
Price Target
1.364 AUD
25% Upside
Average
Price Target
1.51 AUD
38% Upside
Highest
Price Target
1.691 AUD
54% Upside
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 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?

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 CUP stock?

The intrinsic value of one CUP stock under the Base Case scenario is 1.891 AUD.

Is CUP stock undervalued or overvalued?

Compared to the current market price of 1.095 AUD, Countplus Ltd is Undervalued by 42%.

Back to Top