
Elixinol Wellness Ltd
ASX:EXL

Intrinsic Value
The intrinsic value of one
EXL
stock under the Base Case scenario is
0.047
AUD.
Compared to the current market price of 0.012 AUD,
Elixinol Wellness Ltd
is
Undervalued by 75%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Elixinol Wellness Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Elixinol Wellness Ltd
Balance Sheet Decomposition
Elixinol Wellness Ltd
Current Assets | 7.2m |
Cash & Short-Term Investments | 1.1m |
Receivables | 1.6m |
Other Current Assets | 4.5m |
Non-Current Assets | 11.3m |
PP&E | 1.4m |
Intangibles | 6.2m |
Other Non-Current Assets | 3.7m |
Free Cash Flow Analysis
Elixinol Wellness Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Elixinol Wellness Ltd
Revenue
|
15m
AUD
|
Cost of Revenue
|
-9.3m
AUD
|
Gross Profit
|
5.7m
AUD
|
Operating Expenses
|
-10.7m
AUD
|
Operating Income
|
-5.1m
AUD
|
Other Expenses
|
3.4m
AUD
|
Net Income
|
-1.7m
AUD
|
EXL Profitability Score
Profitability Due Diligence
Elixinol Wellness Ltd's profitability score is 30/100. The higher the profitability score, the more profitable the company is.

Score
Elixinol Wellness Ltd's profitability score is 30/100. The higher the profitability score, the more profitable the company is.
EXL Solvency Score
Solvency Due Diligence
Elixinol Wellness Ltd's solvency score is 61/100. The higher the solvency score, the more solvent the company is.

Score
Elixinol Wellness Ltd's solvency score is 61/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
EXL Price Targets Summary
Elixinol Wellness Ltd
Dividends
Current shareholder yield for EXL 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
EXL
stock under the Base Case scenario is
0.047
AUD.
Compared to the current market price of 0.012 AUD,
Elixinol Wellness Ltd
is
Undervalued by 75%.