
Endeavour Group Ltd
ASX:EDV

Intrinsic Value
The intrinsic value of one
EDV
stock under the Base Case scenario is
7.26
AUD.
Compared to the current market price of 4.16 AUD,
Endeavour Group Ltd
is
Undervalued by 43%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Endeavour Group Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Endeavour Group Ltd
Balance Sheet Decomposition
Endeavour Group Ltd
Current Assets | 2B |
Cash & Short-Term Investments | 367m |
Receivables | 189m |
Other Current Assets | 1.5B |
Non-Current Assets | 9.7B |
Long-Term Investments | 42m |
PP&E | 5.3B |
Intangibles | 4.3B |
Other Non-Current Assets | 77m |
Free Cash Flow Analysis
Endeavour Group Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Endeavour Group Ltd
Revenue
|
12.3B
AUD
|
Cost of Revenue
|
-8B
AUD
|
Gross Profit
|
4.3B
AUD
|
Operating Expenses
|
-3.3B
AUD
|
Operating Income
|
989m
AUD
|
Other Expenses
|
-530m
AUD
|
Net Income
|
459m
AUD
|
EDV Profitability Score
Profitability Due Diligence
Endeavour Group Ltd's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

Score
Endeavour Group Ltd's profitability score is 51/100. The higher the profitability score, the more profitable the company is.
EDV Solvency Score
Solvency Due Diligence
Endeavour Group Ltd's solvency score is 29/100. The higher the solvency score, the more solvent the company is.

Score
Endeavour Group Ltd's solvency score is 29/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
EDV Price Targets Summary
Endeavour Group Ltd
According to Wall Street analysts, the average 1-year price target for
EDV
is 4.82 AUD
with a low forecast of 4.14 AUD and a high forecast of 5.78 AUD.
Dividends
Current shareholder yield for EDV 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
EDV
stock under the Base Case scenario is
7.26
AUD.
Compared to the current market price of 4.16 AUD,
Endeavour Group Ltd
is
Undervalued by 43%.