
Flynn Gold Ltd
ASX:FG1

Intrinsic Value
The intrinsic value of one
FG1
stock under the Base Case scenario is
0.002
AUD.
Compared to the current market price of 0.023 AUD,
Flynn Gold Ltd
is
Overvalued by 92%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Flynn Gold Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Flynn Gold Ltd
Balance Sheet Decomposition
Flynn Gold Ltd
Current Assets | 846.9k |
Cash & Short-Term Investments | 752.7k |
Receivables | 68.5k |
Other Current Assets | 25.7k |
Non-Current Assets | 255.7k |
PP&E | 91.9k |
Other Non-Current Assets | 163.8k |
Free Cash Flow Analysis
Flynn Gold Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Flynn Gold Ltd
Revenue
|
74.3k
AUD
|
Cost of Revenue
|
-723.1k
AUD
|
Gross Profit
|
-648.8k
AUD
|
Operating Expenses
|
-3.6m
AUD
|
Operating Income
|
-4.2m
AUD
|
Other Expenses
|
0
AUD
|
Net Income
|
-4.2m
AUD
|
FG1 Profitability Score
Profitability Due Diligence
Flynn Gold Ltd's profitability score is 19/100. The higher the profitability score, the more profitable the company is.

Score
Flynn Gold Ltd's profitability score is 19/100. The higher the profitability score, the more profitable the company is.
FG1 Solvency Score
Solvency Due Diligence
Flynn Gold Ltd's solvency score is 50/100. The higher the solvency score, the more solvent the company is.

Score
Flynn Gold Ltd's solvency score is 50/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
FG1 Price Targets Summary
Flynn Gold Ltd
Dividends
Current shareholder yield for FG1 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
FG1
stock under the Base Case scenario is
0.002
AUD.
Compared to the current market price of 0.023 AUD,
Flynn Gold Ltd
is
Overvalued by 92%.