
Cedar Woods Properties Ltd
ASX:CWP

Intrinsic Value
The intrinsic value of one
CWP
stock under the Base Case scenario is
12.68
AUD.
Compared to the current market price of 7.5 AUD,
Cedar Woods Properties Ltd
is
Undervalued by 41%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Cedar Woods Properties Ltd
Loading...
Fundamental Analysis

A downturn in the Western Australian economy, which remains critical to Cedar Woods’ revenue, could hit the company’s land and housing developments particularly hard due to local reliance on the resources sector and slower migration trends.
Cedar Woods’ diversified portfolio, spanning major Australian growth corridors across Victoria, Queensland, South Australia, and Western Australia, provides a hedge against regional economic cycles and enhances its long-term resilience.

Revenue & Expenses Breakdown
Cedar Woods Properties Ltd
Balance Sheet Decomposition
Cedar Woods Properties Ltd
Current Assets | 306m |
Cash & Short-Term Investments | 3.4m |
Receivables | 11.4m |
Other Current Assets | 291.3m |
Non-Current Assets | 472.8m |
Long-Term Investments | 9.7m |
PP&E | 9.1m |
Other Non-Current Assets | 454m |
Free Cash Flow Analysis
Cedar Woods Properties Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Cedar Woods Properties Ltd
Revenue
|
459m
AUD
|
Cost of Revenue
|
-344m
AUD
|
Gross Profit
|
115m
AUD
|
Operating Expenses
|
-26.3m
AUD
|
Operating Income
|
88.7m
AUD
|
Other Expenses
|
-35.8m
AUD
|
Net Income
|
52.9m
AUD
|
CWP Profitability Score
Profitability Due Diligence
Cedar Woods Properties Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Score
Cedar Woods Properties Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
CWP Solvency Score
Solvency Due Diligence
Cedar Woods Properties Ltd's solvency score is 47/100. The higher the solvency score, the more solvent the company is.

Score
Cedar Woods Properties Ltd's solvency score is 47/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
CWP Price Targets Summary
Cedar Woods Properties Ltd
According to Wall Street analysts, the average 1-year price target for
CWP
is 7.51 AUD
with a low forecast of 6.49 AUD and a high forecast of 8.4 AUD.
Dividends
Current shareholder yield for CWP 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
CWP
stock under the Base Case scenario is
12.68
AUD.
Compared to the current market price of 7.5 AUD,
Cedar Woods Properties Ltd
is
Undervalued by 41%.