Hiremii Ltd
ASX:HMI
Intrinsic Value
The intrinsic value of one HMI stock under the Base Case scenario is 0.216 AUD. Compared to the current market price of 0.044 AUD, Hiremii Ltd is Undervalued by 80%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Hiremii Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Hiremii Ltd
Balance Sheet Decomposition
Hiremii Ltd
Current Assets | 3.4m |
Cash & Short-Term Investments | 1m |
Receivables | 2.3m |
Other Current Assets | 171.3k |
Non-Current Assets | 1.2m |
PP&E | 142.7k |
Intangibles | 1m |
Other Non-Current Assets | 44.1k |
Free Cash Flow Analysis
Hiremii Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Hiremii Ltd
Revenue
|
30.9m
AUD
|
Cost of Revenue
|
-27.9m
AUD
|
Gross Profit
|
3m
AUD
|
Operating Expenses
|
-3.7m
AUD
|
Operating Income
|
-698.1k
AUD
|
Other Expenses
|
-91.3k
AUD
|
Net Income
|
-789.4k
AUD
|
HMI Profitability Score
Profitability Due Diligence
Hiremii Ltd's profitability score is 35/100. The higher the profitability score, the more profitable the company is.
Score
Hiremii Ltd's profitability score is 35/100. The higher the profitability score, the more profitable the company is.
HMI Solvency Score
Solvency Due Diligence
Hiremii Ltd's solvency score is 52/100. The higher the solvency score, the more solvent the company is.
Score
Hiremii Ltd's solvency score is 52/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
HMI Price Targets Summary
Hiremii Ltd
Dividends
Current shareholder yield for HMI 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 HMI stock under the Base Case scenario is 0.216 AUD.
Compared to the current market price of 0.044 AUD, Hiremii Ltd is Undervalued by 80%.