
Firefly Metals Ltd
ASX:FFM

Intrinsic Value
The intrinsic value of one
FFM
stock under the Base Case scenario is
1.23
AUD.
Compared to the current market price of 1.09 AUD,
Firefly Metals Ltd
is
Undervalued by 12%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Firefly Metals Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Firefly Metals Ltd
Balance Sheet Decomposition
Firefly Metals Ltd
Current Assets | 86.9m |
Cash & Short-Term Investments | 79.5m |
Receivables | 4.7m |
Other Current Assets | 2.7m |
Non-Current Assets | 225.1m |
PP&E | 219.8m |
Other Non-Current Assets | 5.3m |
Free Cash Flow Analysis
Firefly Metals Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Firefly Metals Ltd
Revenue
|
4.5m
AUD
|
Cost of Revenue
|
-2m
AUD
|
Gross Profit
|
2.5m
AUD
|
Operating Expenses
|
-15.5m
AUD
|
Operating Income
|
-13m
AUD
|
Other Expenses
|
328.4k
AUD
|
Net Income
|
-12.7m
AUD
|
FFM Profitability Score
Profitability Due Diligence
Firefly Metals Ltd's profitability score is 38/100. The higher the profitability score, the more profitable the company is.

Score
Firefly Metals Ltd's profitability score is 38/100. The higher the profitability score, the more profitable the company is.
FFM Solvency Score
Solvency Due Diligence
Firefly Metals Ltd's solvency score is 87/100. The higher the solvency score, the more solvent the company is.

Score
Firefly Metals Ltd's solvency score is 87/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
FFM Price Targets Summary
Firefly Metals Ltd
According to Wall Street analysts, the average 1-year price target for
FFM
is 1.77 AUD
with a low forecast of 1.52 AUD and a high forecast of 2.05 AUD.
Dividends
Current shareholder yield for FFM 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
FFM
stock under the Base Case scenario is
1.23
AUD.
Compared to the current market price of 1.09 AUD,
Firefly Metals Ltd
is
Undervalued by 12%.