Ingenia Communities Group
ASX:INA

Watchlist Manager
Ingenia Communities Group Logo
Ingenia Communities Group
ASX:INA
Watchlist
Price: 5.17 AUD 1.17% Market Closed
Market Cap: 2.1B AUD

Intrinsic Value

The intrinsic value of one INA stock under the Base Case scenario is 7.78 AUD. Compared to the current market price of 5.17 AUD, Ingenia Communities Group is Undervalued by 34%.

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

INA Intrinsic Value
7.78 AUD
Undervaluation 34%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Ingenia Communities Group

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

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 INA valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Ingenia Communities Group.

Explain Valuation
Compare INA to

Fundamental Analysis

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

Higher interest rates and rising debt costs following significant acquisitions could strain Ingenia’s balance sheet, limiting its capacity for further growth and threatening dividend stability.

Inflationary pressures on construction materials and labor could erode margins in Ingenia’s development pipeline, particularly if market dynamics prevent it from passing these costs on to residents and holiday guests.

Increased competition from alternative senior-living providers and new lifestyle communities in key regions may dampen occupancy rates, forcing Ingenia to reduce rental prices or offer costly incentives to remain competitive.

Bull Theses

Ingenia’s established footprint and recognized brand in both senior-living and holiday park segments position the firm to capitalize on Australia’s aging demographic and the rising popularity of domestic leisure travel.

Strong operational performance across its communities has generated recurring rental income and steady cash flows, enabling Ingenia to reinvest in targeted acquisitions and expand its portfolio of quality properties.

A pipeline of planned projects, including expansions into undersupplied regions for senior housing and holiday parks, offers long-term upside by tapping into unmet demand and enhancing scale economies.

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

Balance Sheet Decomposition
Ingenia Communities Group

Current Assets 119.7m
Cash & Short-Term Investments 13.8m
Receivables 19m
Other Current Assets 86.9m
Non-Current Assets 2.6B
Long-Term Investments 2.6B
PP&E 16.9m
Intangibles 1m
Other Non-Current Assets 1m
Current Liabilities 124.9m
Accounts Payable 87m
Accrued Liabilities 6m
Other Current Liabilities 31.9m
Non-Current Liabilities 1B
Long-Term Debt 874.4m
Other Non-Current Liabilities 132.8m
Efficiency

Free Cash Flow Analysis
Ingenia Communities Group

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Ingenia Communities Group

Revenue
517.7m AUD
Cost of Revenue
-189.9m AUD
Gross Profit
327.8m AUD
Operating Expenses
-175.6m AUD
Operating Income
152.2m AUD
Other Expenses
-23.8m AUD
Net Income
128.4m AUD
Fundamental Scores

INA Profitability Score
Profitability Due Diligence

Ingenia Communities Group's profitability score is 52/100. The higher the profitability score, the more profitable the company is.

Healthy Operating Margin
Exceptional Gross Margin
Strong 3Y Average Gross Margin
Sustainable 3Y Average Operating Margin
52/100
Profitability
Score

Ingenia Communities Group's profitability score is 52/100. The higher the profitability score, the more profitable the company is.

INA Solvency Score
Solvency Due Diligence

Ingenia Communities Group's solvency score is 34/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Low D/E
Short-Term Solvency
Low Altman Z-Score
34/100
Solvency
Score

Ingenia Communities Group's solvency score is 34/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

INA Price Targets Summary
Ingenia Communities Group

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

According to Wall Street analysts, the average 1-year price target for INA is 6.24 AUD with a low forecast of 4.53 AUD and a high forecast of 7.46 AUD.

Lowest
Price Target
4.53 AUD
12% Downside
Average
Price Target
6.24 AUD
21% Upside
Highest
Price Target
7.46 AUD
44% 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 INA 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 INA stock?

The intrinsic value of one INA stock under the Base Case scenario is 7.78 AUD.

Is INA stock undervalued or overvalued?

Compared to the current market price of 5.17 AUD, Ingenia Communities Group is Undervalued by 34%.

Back to Top