EQT Holdings Ltd
ASX:EQT

Watchlist Manager
EQT Holdings Ltd Logo
EQT Holdings Ltd
ASX:EQT
Watchlist
Price: 25.19 AUD -0.04%
Market Cap: 674.8m AUD

Intrinsic Value

The intrinsic value of one EQT stock under the Base Case scenario is 34.45 AUD. Compared to the current market price of 25.19 AUD, EQT Holdings Ltd is Undervalued by 27%.

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

EQT Intrinsic Value
34.45 AUD
Undervaluation 27%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
EQT Holdings Ltd

What is Valuation History?
Ask AI Assistant
What other research platforms think about EQT?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is EQT valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for EQT Holdings Ltd.

Explain Valuation
Compare EQT to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

EQT’s dependence on sensitive asset markets and philanthropic flows leaves it vulnerable to downturns, potentially crimping revenue from trustee and philanthropic services if economic conditions deteriorate.

Heightened regulatory scrutiny in the Australian wealth and trustee sector could lead to more stringent capital requirements and stricter compliance costs, which may weigh on margins and slow growth.

Significant competition from larger financial conglomerates seeking to expand in trustee services could erode EQT’s market share and push it to compete on price, squeezing profitability.

Bull Theses

EQT’s long-standing reputation and specialized trustee expertise distinguish it in a fragmented market, enabling the firm to attract wealthy clients, philanthropic trusts, and corporate trustees who value a dedicated approach.

Its expanding portfolio of corporate trust and superannuation trustee services diversifies EQT’s revenue streams, reducing reliance on traditional segments and offering stable fee income over the long term.

Strategic acquisitions and partnerships allow EQT to broaden its client network, build scale, and leverage cross-selling opportunities, contributing to sustained top-line growth.

Show More Less
How do you feel about EQT?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
EQT Holdings Ltd

Current Assets 202.7m
Cash & Short-Term Investments 156.5m
Receivables 41.3m
Other Current Assets 4.9m
Non-Current Assets 337.8m
PP&E 8.9m
Intangibles 328.8m
Other Non-Current Assets 108k
Current Liabilities 35m
Accounts Payable 8.3m
Other Current Liabilities 26.6m
Non-Current Liabilities 101.6m
Long-Term Debt 74.4m
Other Non-Current Liabilities 27.3m
Efficiency

Free Cash Flow Analysis
EQT Holdings Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
EQT Holdings Ltd

Revenue
181.6m AUD
Operating Expenses
-128.1m AUD
Operating Income
53.5m AUD
Other Expenses
-20.3m AUD
Net Income
33.2m AUD
Fundamental Scores

EQT Profitability Score
Profitability Due Diligence

EQT Holdings Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Healthy Operating Margin
Sustainable 3Y Average Operating Margin
Healthy Net Margin
Sustainable 3Y Average Net Margin
50/100
Profitability
Score

EQT Holdings Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

EQT Solvency Score
Solvency Due Diligence

EQT Holdings Ltd's solvency score is 81/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Short-Term Solvency
Long-Term Solvency
Low D/E
81/100
Solvency
Score

EQT Holdings Ltd's solvency score is 81/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

EQT Price Targets Summary
EQT Holdings Ltd

Wall Street analysts forecast EQT stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for EQT is 37.56 AUD with a low forecast of 34.92 AUD and a high forecast of 42.95 AUD.

Lowest
Price Target
34.92 AUD
39% Upside
Average
Price Target
37.56 AUD
49% Upside
Highest
Price Target
42.95 AUD
70% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
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 EQT 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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one EQT stock?

The intrinsic value of one EQT stock under the Base Case scenario is 34.45 AUD.

Is EQT stock undervalued or overvalued?

Compared to the current market price of 25.19 AUD, EQT Holdings Ltd is Undervalued by 27%.

Back to Top