Lgi Ltd
ASX:LGI
Intrinsic Value
The intrinsic value of one LGI stock under the Base Case scenario is 2.46 AUD. Compared to the current market price of 3.5 AUD, Lgi Ltd is Overvalued by 30%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Lgi Ltd
Loading...
Fundamental Analysis
LGI’s reliance on government-backed carbon credits and renewable policies creates revenue uncertainty, as any reduction in Australian state or federal support could significantly impact project economics and stall the company’s growth trajectory.
LGI’s focus on converting landfill gas into renewable energy positions it well in Australia’s expanding decarbonization drive, giving it a first-mover advantage in securing long-term offtake agreements with municipalities and waste operators.

Revenue & Expenses Breakdown
Lgi Ltd
Balance Sheet Decomposition
Lgi Ltd
Current Assets | 20.9m |
Cash & Short-Term Investments | 1.9m |
Receivables | 1.8m |
Other Current Assets | 17.2m |
Non-Current Assets | 73.6m |
PP&E | 62m |
Intangibles | 5.2m |
Other Non-Current Assets | 6.4m |
Free Cash Flow Analysis
Lgi Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Lgi Ltd
Revenue
|
34.5m
AUD
|
Cost of Revenue
|
-9.3m
AUD
|
Gross Profit
|
25.2m
AUD
|
Operating Expenses
|
-15.4m
AUD
|
Operating Income
|
9.7m
AUD
|
Other Expenses
|
-3.8m
AUD
|
Net Income
|
6m
AUD
|
LGI Profitability Score
Profitability Due Diligence
Lgi Ltd's profitability score is 56/100. The higher the profitability score, the more profitable the company is.
Score
Lgi Ltd's profitability score is 56/100. The higher the profitability score, the more profitable the company is.
LGI Solvency Score
Solvency Due Diligence
Lgi Ltd's solvency score is 51/100. The higher the solvency score, the more solvent the company is.
Score
Lgi Ltd's solvency score is 51/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
LGI Price Targets Summary
Lgi Ltd
According to Wall Street analysts, the average 1-year price target for LGI is 3.56 AUD with a low forecast of 3.33 AUD and a high forecast of 3.83 AUD.
Dividends
Current shareholder yield for LGI 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 LGI stock under the Base Case scenario is 2.46 AUD.
Compared to the current market price of 3.5 AUD, Lgi Ltd is Overvalued by 30%.