Home Consortium Ltd
ASX:HMC

Watchlist Manager
Home Consortium Ltd Logo
Home Consortium Ltd
ASX:HMC
Watchlist
Price: 3.51 AUD -4.1% Market Closed
Market Cap: 1.4B AUD

Intrinsic Value

The intrinsic value of one HMC stock under the Base Case scenario is 9.61 AUD. Compared to the current market price of 3.51 AUD, Home Consortium Ltd is Undervalued by 63%.

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

HMC Intrinsic Value
9.61 AUD
Undervaluation 63%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Home Consortium Ltd

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

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 HMC valued this way?

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

Explain Valuation
Compare HMC to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

As Home Consortium continues converting former Masters sites into multi-tenant retail outlets, the risk of overexposure to big-box retail grows. Prolonged structural changes in consumer habits toward e-commerce could lead to persistent vacancy rates and diminishing rental yields if demand for large-format retail spaces falters.

Rising interest rates and tightening credit markets pose challenges to Home Consortium’s balance sheet as the group seeks to finance expansion and redevelopment projects. Increased cost of debt may hinder the ability to realize the same level of returns on future deals, weighing on cash flow and the company’s leverage metrics.

Home Consortium’s aggressive portfolio overhaul strategy could lead to execution risk, especially if management’s plans to diversify its tenant mix do not align with actual market demand. Delays or budget overruns on development projects might damage the company’s near-term earnings growth and dent investor confidence.

Bull Theses

Home Consortium’s strong track record in repurposing former Masters locations into thriving retail complexes demonstrates management’s skill in unlocking value from underutilized assets. These higher-traffic retail centers could sustain strong occupancy rates and support stable earnings growth.

By strategically partnering with leading retailers and introducing new tenants in categories like fitness, healthcare, and childcare, Home Consortium is effectively mitigating the decline of traditional large-format retail demand. This diversification approach promotes sustainable rental income and reduces reliance on any single retail segment.

The company has displayed prudent capital recycling through sell-downs of mature assets into managed funds, freeing resources to invest in more growth-oriented projects. This disciplined approach to portfolio management may enhance returns on invested capital and support long-term value creation for shareholders.

Show More Less
How do you feel about HMC?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Home Consortium Ltd

Current Assets 754.4m
Cash & Short-Term Investments 665.3m
Receivables 43.3m
Other Current Assets 45.8m
Non-Current Assets 1.4B
Long-Term Investments 992.7m
PP&E 17.3m
Intangibles 393.3m
Other Non-Current Assets 22.9m
Current Liabilities 220.5m
Accounts Payable 6.1m
Accrued Liabilities 60.2m
Short-Term Debt 129.3m
Other Current Liabilities 24.9m
Non-Current Liabilities 301.2m
Long-Term Debt 6.6m
Other Non-Current Liabilities 294.6m
Efficiency

Free Cash Flow Analysis
Home Consortium Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Home Consortium Ltd

Revenue
234.2m AUD
Operating Expenses
-163.6m AUD
Operating Income
70.6m AUD
Other Expenses
76.7m AUD
Net Income
147.3m AUD
Fundamental Scores

HMC Profitability Score
Profitability Due Diligence

Home Consortium Ltd's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

Exceptional Net Margin
Exceptional Operating Margin
Strong 3Y Average Net Margin
Strong 3Y Average Operating Margin
51/100
Profitability
Score

Home Consortium Ltd's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

HMC Solvency Score
Solvency Due Diligence

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

Long-Term Solvency
Negative Net Debt
Low D/E
Short-Term Solvency
54/100
Solvency
Score

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

Wall St
Price Targets

HMC Price Targets Summary
Home Consortium Ltd

Wall Street analysts forecast HMC stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for HMC is 5.17 AUD with a low forecast of 3.43 AUD and a high forecast of 8.56 AUD.

Lowest
Price Target
3.43 AUD
2% Downside
Average
Price Target
5.17 AUD
47% Upside
Highest
Price Target
8.56 AUD
144% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for HMC 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
Lowest
Average
Highest
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 HMC stock?

The intrinsic value of one HMC stock under the Base Case scenario is 9.61 AUD.

Is HMC stock undervalued or overvalued?

Compared to the current market price of 3.51 AUD, Home Consortium Ltd is Undervalued by 63%.

Back to Top