FLEXIROAM Ltd
ASX:FRX

Watchlist Manager
FLEXIROAM Ltd Logo
FLEXIROAM Ltd
ASX:FRX
Watchlist
Price: 0.022 AUD
Market Cap: 33.4m AUD

Intrinsic Value

FRX doesn't have a meaningful market cap.

The intrinsic value of one FRX stock under the Base Case scenario is 0.059 AUD. Compared to the current market price of 0.022 AUD, FLEXIROAM Ltd is Undervalued by 63%.

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

FRX Intrinsic Value
0.059 AUD
Undervaluation 63%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
FLEXIROAM Ltd

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

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 FRX valued this way?

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

Explain Valuation
Compare FRX to

Fundamental Analysis

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

Balance Sheet Decomposition
FLEXIROAM Ltd

Current Assets 1.8m
Cash & Short-Term Investments 492.8k
Receivables 960.3k
Other Current Assets 385.5k
Non-Current Assets 4.9m
PP&E 36.1k
Intangibles 4.8m
Current Liabilities 7.2m
Accounts Payable 2.6m
Accrued Liabilities 1.1m
Short-Term Debt 400k
Other Current Liabilities 3.1m
Efficiency

Free Cash Flow Analysis
FLEXIROAM Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
FLEXIROAM Ltd

Revenue
13.6m AUD
Cost of Revenue
-5.5m AUD
Gross Profit
8m AUD
Operating Expenses
-10m AUD
Operating Income
-1.9m AUD
Other Expenses
-73.5k AUD
Net Income
-2m AUD
Fundamental Scores

FRX Profitability Score
Profitability Due Diligence

FLEXIROAM Ltd's profitability score is 44/100. The higher the profitability score, the more profitable the company is.

Exceptional 3Y Average ROE
Exceptional ROE
ROE is Increasing
Exceptional Gross Margin
44/100
Profitability
Score

FLEXIROAM Ltd's profitability score is 44/100. The higher the profitability score, the more profitable the company is.

FRX Solvency Score
Solvency Due Diligence

FLEXIROAM Ltd's solvency score is 54/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Low D/E
Negative Net Debt
Long-Term Solvency
54/100
Solvency
Score

FLEXIROAM Ltd's solvency score is 54/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

FRX Price Targets Summary
FLEXIROAM Ltd

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

Dividends

FLEXIROAM Ltd
does not pay dividends
Shareholder Yield

Current shareholder yield for FRX 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
No dividends
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 FRX stock?

The intrinsic value of one FRX stock under the Base Case scenario is 0.059 AUD.

Is FRX stock undervalued or overvalued?

Compared to the current market price of 0.022 AUD, FLEXIROAM Ltd is Undervalued by 63%.

Back to Top