
Emerald Resources NL
ASX:EMR

Intrinsic Value
The intrinsic value of one
EMR
stock under the Base Case scenario is
22.03
AUD.
Compared to the current market price of 4.03 AUD,
Emerald Resources NL
is
Undervalued by 82%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Emerald Resources NL
Fundamental Analysis

Emerald Resources’ heavy reliance on the Okvau Gold Project in Cambodia exposes it to significant single-project risk; any operational hiccups or unexpected regulatory shifts could severely impact overall revenue and growth prospects.
Okvau’s growing production track record and relatively low operating costs position Emerald Resources to capitalize on strong gold prices, potentially driving robust margins and cash generation.

Revenue & Expenses Breakdown
Emerald Resources NL
Balance Sheet Decomposition
Emerald Resources NL
Current Assets | 271.1m |
Cash & Short-Term Investments | 217.5m |
Receivables | 9.4m |
Other Current Assets | 44.2m |
Non-Current Assets | 516.5m |
Long-Term Investments | 12.8m |
PP&E | 412.7m |
Other Non-Current Assets | 91m |
Free Cash Flow Analysis
Emerald Resources NL
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Emerald Resources NL
Revenue
|
434.1m
AUD
|
Cost of Revenue
|
-184.8m
AUD
|
Gross Profit
|
249.2m
AUD
|
Operating Expenses
|
-79.5m
AUD
|
Operating Income
|
169.7m
AUD
|
Other Expenses
|
-72.7m
AUD
|
Net Income
|
97.1m
AUD
|
EMR Profitability Score
Profitability Due Diligence
Emerald Resources NL's profitability score is 76/100. The higher the profitability score, the more profitable the company is.

Score
Emerald Resources NL's profitability score is 76/100. The higher the profitability score, the more profitable the company is.
EMR Solvency Score
Solvency Due Diligence
Emerald Resources NL's solvency score is 83/100. The higher the solvency score, the more solvent the company is.

Score
Emerald Resources NL's solvency score is 83/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
EMR Price Targets Summary
Emerald Resources NL
According to Wall Street analysts, the average 1-year price target for
EMR
is 5.08 AUD
with a low forecast of 3.64 AUD and a high forecast of 6.25 AUD.
Dividends
Current shareholder yield for EMR 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
EMR
stock under the Base Case scenario is
22.03
AUD.
Compared to the current market price of 4.03 AUD,
Emerald Resources NL
is
Undervalued by 82%.