K

Kalium Lakes Ltd
ASX:KLL

Watchlist Manager
Kalium Lakes Ltd
ASX:KLL
Watchlist
Price: 7.275 AUD Market Closed
Market Cap: 727.4m AUD

Intrinsic Value

The intrinsic value of one KLL stock under the Base Case scenario is 0.1 AUD. Compared to the current market price of 7.275 AUD, Kalium Lakes Ltd is Overvalued by 99%.

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

KLL Intrinsic Value
0.1 AUD
Overvaluation 99%
Intrinsic Value
Price
K
Worst Case
Base Case
Best Case

Valuation History
Kalium Lakes Ltd

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

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 KLL valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Kalium Lakes Ltd.

Explain Valuation
Compare KLL to

Fundamental Analysis

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

Kalium Lakes faces continued operational challenges at its Beyondie Sulphate of Potash (SOP) project, including delays in achieving nameplate production and higher-than-expected operating costs, which may erode margins and undermine investor confidence.

Global SOP markets remain highly competitive, and any unexpected influx of supply or a drop in farmer demand could depress potash prices. Given Kalium Lakes’ smaller scale, the company may struggle to remain cost-competitive against larger, more established producers.

Kalium Lakes’ reliance on ongoing capital infusions for additional infrastructure or expansion initiatives could dilute existing shareholders. If financing terms worsen or cash flows fall short of projections, funding gaps could hinder production ramp-ups and operational stability.

Bull Theses

The Beyondie SOP project’s strategic location and high-quality resource offer Kalium Lakes a pathway to become a reliable, low-cost supplier of sulfate of potash, potentially capturing premium margins due to the fertilizer’s growing demand in chloride-sensitive crops.

Successful execution of optimized production processes and cost-cutting measures can leverage the project’s brine-based extraction methods. This efficiency advantage could protect Kalium Lakes’ profitability even during periods of price volatility.

Recent progress on infrastructure, including the natural gas pipeline and site facilities, points to Kalium Lakes’ ability to scale production. As it boosts output and meets shipping schedules, the company may quickly establish itself as a preferred supplier, driving revenue growth and improving cash flow.

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

Balance Sheet Decomposition
Kalium Lakes Ltd

Current Assets 15.4m
Cash & Short-Term Investments 1.6m
Receivables 12.9m
Other Current Assets 899k
Non-Current Assets 20m
PP&E 4.9m
Other Non-Current Assets 15.1m
Current Liabilities 11.6m
Accounts Payable 6.5m
Other Current Liabilities 5.1m
Non-Current Liabilities 230.6m
Long-Term Debt 209.1m
Other Non-Current Liabilities 21.5m
Efficiency

Free Cash Flow Analysis
Kalium Lakes Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Kalium Lakes Ltd

Revenue
6.5k AUD
Cost of Revenue
-1.7m AUD
Gross Profit
-1.7m AUD
Operating Expenses
11.1m AUD
Operating Income
9.5m AUD
Other Expenses
196.9m AUD
Net Income
206.3m AUD
Fundamental Scores

KLL Profitability Score
Profitability Due Diligence

Kalium Lakes Ltd's profitability score is 65/100. The higher the profitability score, the more profitable the company is.

Exceptional 3Y Average ROE
Exceptional 3Y Average ROIC
Exceptional ROIC
Exceptional Operating Margin
65/100
Profitability
Score

Kalium Lakes Ltd's profitability score is 65/100. The higher the profitability score, the more profitable the company is.

KLL Solvency Score
Solvency Due Diligence

Kalium Lakes Ltd's solvency score is 35/100. The higher the solvency score, the more solvent the company is.

Low D/E
Short-Term Solvency
Long-Term Solvency
Positive Net Debt
35/100
Solvency
Score

Kalium Lakes Ltd's solvency score is 35/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

KLL Price Targets Summary
Kalium Lakes Ltd

There are no price targets for KLL.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Dividends

Kalium Lakes Ltd
does not pay dividends
Shareholder Yield

Current shareholder yield for KLL 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
No dividends
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 KLL stock?

The intrinsic value of one KLL stock under the Base Case scenario is 0.1 AUD.

Is KLL stock undervalued or overvalued?

Compared to the current market price of 7.275 AUD, Kalium Lakes Ltd is Overvalued by 99%.

Back to Top