
Core Lithium Ltd
ASX:CXO

Intrinsic Value
The intrinsic value of one
CXO
stock under the Base Case scenario is
0.081
AUD.
Compared to the current market price of 0.071 AUD,
Core Lithium Ltd
is
Undervalued by 12%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Core Lithium Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Core Lithium Ltd
Balance Sheet Decomposition
Core Lithium Ltd
Current Assets | 60.7m |
Cash & Short-Term Investments | 50.3m |
Receivables | 805k |
Other Current Assets | 9.6m |
Non-Current Assets | 227m |
Long-Term Investments | 600k |
PP&E | 211.7m |
Other Non-Current Assets | 14.6m |
Free Cash Flow Analysis
Core Lithium Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Core Lithium Ltd
Revenue
|
52.3m
AUD
|
Cost of Revenue
|
-77.5m
AUD
|
Gross Profit
|
-25.3m
AUD
|
Operating Expenses
|
-20.7m
AUD
|
Operating Income
|
-45.9m
AUD
|
Other Expenses
|
-10.6m
AUD
|
Net Income
|
-56.5m
AUD
|
CXO Profitability Score
Profitability Due Diligence
Core Lithium Ltd's profitability score is 12/100. The higher the profitability score, the more profitable the company is.

Score
Core Lithium Ltd's profitability score is 12/100. The higher the profitability score, the more profitable the company is.
CXO Solvency Score
Solvency Due Diligence
Core Lithium Ltd's solvency score is 78/100. The higher the solvency score, the more solvent the company is.

Score
Core Lithium Ltd's solvency score is 78/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
CXO Price Targets Summary
Core Lithium Ltd
According to Wall Street analysts, the average 1-year price target for
CXO
is 0.087 AUD
with a low forecast of 0.067 AUD and a high forecast of 0.105 AUD.
Dividends
Current shareholder yield for CXO 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
CXO
stock under the Base Case scenario is
0.081
AUD.
Compared to the current market price of 0.071 AUD,
Core Lithium Ltd
is
Undervalued by 12%.