
Ionic Rare Earths Ltd
ASX:IXR

Intrinsic Value
The intrinsic value of one
IXR
stock under the Base Case scenario is
2.022
AUD.
Compared to the current market price of 0.018 AUD,
Ionic Rare Earths Ltd
is
Undervalued by 99%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Fundamental Analysis


Revenue & Expenses Breakdown
Ionic Rare Earths Ltd
Balance Sheet Decomposition
Ionic Rare Earths Ltd
Current Assets | 3.4m |
Cash & Short-Term Investments | 2.5m |
Receivables | 41k |
Other Current Assets | 885.7k |
Non-Current Assets | 33m |
Long-Term Investments | 25.7m |
PP&E | 2.1m |
Intangibles | 5.2m |
Free Cash Flow Analysis
Ionic Rare Earths Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Ionic Rare Earths Ltd
Revenue
|
0
AUD
|
Cost of Revenue
|
-2.1m
AUD
|
Gross Profit
|
-2.1m
AUD
|
Operating Expenses
|
-16.2m
AUD
|
Operating Income
|
-18.2m
AUD
|
Other Expenses
|
4.5m
AUD
|
Net Income
|
-13.7m
AUD
|
IXR Profitability Score
Profitability Due Diligence
Ionic Rare Earths Ltd's profitability score is 18/100. The higher the profitability score, the more profitable the company is.

Score
Ionic Rare Earths Ltd's profitability score is 18/100. The higher the profitability score, the more profitable the company is.
IXR Solvency Score
Solvency Due Diligence
Ionic Rare Earths Ltd's solvency score is 97/100. The higher the solvency score, the more solvent the company is.

Score
Ionic Rare Earths Ltd's solvency score is 97/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
IXR Price Targets Summary
Ionic Rare Earths Ltd
Dividends
Current shareholder yield for IXR 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?