Flynn Gold Ltd
ASX:FG1

Watchlist Manager
Flynn Gold Ltd Logo
Flynn Gold Ltd
ASX:FG1
Watchlist
Price: 0.022 AUD 4.76% Market Closed
Market Cap: 13.4m AUD

Intrinsic Value

FG1 doesn't have a meaningful market cap.

The intrinsic value of one FG1 stock under the Base Case scenario is hidden AUD. Compared to the current market price of 0.022 AUD, Flynn Gold Ltd is hidden .

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

FG1 Intrinsic Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation History
Flynn Gold Ltd

Intrinsic Value History
Dive into the past to invest in the future

FG1 looks overvalued. Yet it might still be cheap by its own standards. Some stocks live permanently above intrinsic value; Historical Valuation reveals whether FG1 usually does or if today's premium is unusual.

Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Show Historical Valuation
What is Valuation History?
Ask AI Assistant
What other research platforms think about FG1?

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 FG1 valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Flynn Gold Ltd.

Explain Valuation
Compare FG1 to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about FG1?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Revenue & Expenses Breakdown
Flynn Gold Ltd

Balance Sheet Decomposition
Flynn Gold Ltd

Current Assets 1.4m
Cash & Short-Term Investments 1.2m
Receivables 75.9k
Other Current Assets 88.8k
Non-Current Assets 234.1k
PP&E 70.3k
Other Non-Current Assets 163.8k
Current Liabilities 737.7k
Accounts Payable 568.4k
Accrued Liabilities 165.4k
Other Current Liabilities 3.9k
Non-Current Liabilities 24.6k
Other Non-Current Liabilities 24.6k
Efficiency

Free Cash Flow Analysis
Flynn Gold Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Flynn Gold Ltd

Revenue
45.4k AUD
Cost of Revenue
-635.9k AUD
Gross Profit
-590.5k AUD
Operating Expenses
-3.5m AUD
Operating Income
-4.1m AUD
Other Expenses
84.4k AUD
Net Income
-4m AUD
Fundamental Scores

FG1 Profitability Score
Profitability Due Diligence

Flynn Gold Ltd's profitability score is hidden . The higher the profitability score, the more profitable the company is.

Exceptional ROIC
Negative 3Y Average Gross Margin
Negative 3Y Average Net Margin
Negative Gross Margin
hidden
Profitability
Score

Flynn Gold Ltd's profitability score is hidden . The higher the profitability score, the more profitable the company is.

FG1 Solvency Score
Solvency Due Diligence

Flynn Gold Ltd's solvency score is hidden . The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Low Altman Z-Score
hidden
Solvency
Score

Flynn Gold Ltd's solvency score is hidden . The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

FG1 Price Targets Summary
Flynn Gold Ltd

There are no price targets for FG1.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Dividends

Flynn Gold Ltd
does not pay dividends
Shareholder Yield

Current shareholder yield for FG1 is hidden .

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
HIDDEN
Show
Dividend Yield
No dividends
Buyback Yield
HIDDEN
Debt Paydown Yield
HIDDEN

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one FG1 stock?

The intrinsic value of one FG1 stock under the Base Case scenario is hidden AUD.

Is FG1 stock undervalued or overvalued?

Compared to the current market price of 0.022 AUD, Flynn Gold Ltd is hidden .

Back to Top