Intrinsic Value

There is not enough data to reliably calculate the intrinsic value of DW8.

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

DW8 Intrinsic Value
Not Available
Base Case Scenario
Compare DW8 to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about DW8?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
DW8 Ltd

Current Assets 6.8m
Cash & Short-Term Investments 3.4m
Receivables 3.2m
Other Current Assets 194k
Non-Current Assets 49.2m
PP&E 18m
Intangibles 29.3m
Other Non-Current Assets 1.9m
Current Liabilities 8.7m
Accounts Payable 2.9m
Accrued Liabilities 1.5m
Other Current Liabilities 4.3m
Non-Current Liabilities 17.3m
Long-Term Debt 16.5m
Other Non-Current Liabilities 747.7k
Efficiency

Free Cash Flow Analysis
DW8 Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
DW8 Ltd

Revenue
18.1m AUD
Cost of Revenue
-13.3m AUD
Gross Profit
4.8m AUD
Operating Expenses
-19.4m AUD
Operating Income
-14.6m AUD
Other Expenses
-2.8m AUD
Net Income
-17.5m AUD
Fundamental Scores

DW8 Profitability Score
Profitability Due Diligence

DW8 Ltd's profitability score is hidden . The higher the profitability score, the more profitable the company is.

Exceptional 3Y Average ROIC
Healthy Gross Margin
Declining Gross Margin
Declining Operating Margin
hidden
Profitability
Score

DW8 Ltd's profitability score is hidden . The higher the profitability score, the more profitable the company is.

DW8 Solvency Score
Solvency Due Diligence

DW8 Ltd's solvency score is hidden . The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Low D/E
Long-Term Solvency
hidden
Solvency
Score

DW8 Ltd's solvency score is hidden . The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

DW8 Price Targets Summary
DW8 Ltd

There are no price targets for DW8.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
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 DW8 is hidden .

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
HIDDEN
Show
Dividend Yield
Lowest
Average
Highest
Buyback Yield
HIDDEN
Debt Paydown Yield
HIDDEN

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y