
Hazer Group Ltd
ASX:HZR

Intrinsic Value
The intrinsic value of one
HZR
stock under the Base Case scenario is
0.05
AUD.
Compared to the current market price of 0.36 AUD,
Hazer Group Ltd
is
Overvalued by 85%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Hazer Group Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Hazer Group Ltd
Balance Sheet Decomposition
Hazer Group Ltd
Current Assets | 12.5m |
Cash & Short-Term Investments | 7.6m |
Receivables | 2.8m |
Other Current Assets | 2.2m |
Non-Current Assets | 192.7k |
PP&E | 192.7k |
Free Cash Flow Analysis
Hazer Group Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Hazer Group Ltd
Revenue
|
4m
AUD
|
Operating Expenses
|
-18.2m
AUD
|
Operating Income
|
-14.2m
AUD
|
Other Expenses
|
1m
AUD
|
Net Income
|
-13.2m
AUD
|
HZR Profitability Score
Profitability Due Diligence
Hazer Group Ltd's profitability score is 18/100. The higher the profitability score, the more profitable the company is.

Score
Hazer Group Ltd's profitability score is 18/100. The higher the profitability score, the more profitable the company is.
HZR Solvency Score
Solvency Due Diligence
Hazer Group Ltd's solvency score is 77/100. The higher the solvency score, the more solvent the company is.

Score
Hazer Group Ltd's solvency score is 77/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
HZR Price Targets Summary
Hazer Group Ltd
According to Wall Street analysts, the average 1-year price target for
HZR
is 1.6 AUD
with a low forecast of 1.59 AUD and a high forecast of 1.65 AUD.
Dividends
Current shareholder yield for HZR 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
HZR
stock under the Base Case scenario is
0.05
AUD.
Compared to the current market price of 0.36 AUD,
Hazer Group Ltd
is
Overvalued by 85%.