L

Leo Lithium Ltd
ASX:LLL

Watchlist Manager
Leo Lithium Ltd
ASX:LLL
Watchlist
Price: 0.505 AUD
Market Cap: 401.1m AUD

Intrinsic Value

The intrinsic value of one LLL stock under the Base Case scenario is 2.549 AUD. Compared to the current market price of 0.505 AUD, Leo Lithium Ltd is Undervalued by 80%.

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

LLL Intrinsic Value
2.549 AUD
Undervaluation 80%
Intrinsic Value
Price
L
Worst Case
Base Case
Best Case

Valuation History
Leo Lithium Ltd

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

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 LLL valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Leo Lithium Ltd.

Explain Valuation
Compare LLL to

Fundamental Analysis

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

Heightened geopolitical and security risks in Mali could disrupt Leo Lithium’s Goulamina project operations, delaying production timelines and driving up costs, especially as stable on-the-ground logistics remain critical to scaling output.

Funding shortfalls or cost overruns tied to project construction and infrastructure could strain the company’s balance sheet. If capital requirements exceed initial estimates, Leo Lithium might face significant dilution or debt obligations that erode shareholder value.

If lithium prices soften due to global supply increases or reduced demand, the anticipated revenue from Goulamina would decline. Overreliance on a single project and product line magnifies the risk of a market downturn, threatening profitability and long-term viability.

Bull Theses

Leo Lithium’s flagship Goulamina project holds one of the world’s largest hard-rock lithium deposits, positioning the company to become a highly cost-competitive supplier with scope for margin expansion if production scales quickly.

The strategic joint venture with Ganfeng Lithium—an established industry player—grants Leo Lithium both financial backing and access to advanced processing expertise. This partnership can accelerate development and strengthen market reach, particularly in Asia.

Rising electric vehicle adoption and broader energy storage solutions are expected to sustain strong lithium demand over the next decade. Leo Lithium, with its sizable resource base and location advantages, could benefit disproportionately from this structural market tailwind.

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

Revenue & Expenses Breakdown
Leo Lithium Ltd

Balance Sheet Decomposition
Leo Lithium Ltd

Current Assets 549.4m
Cash & Short-Term Investments 269.3m
Receivables 276.5m
Other Current Assets 3.6m
Non-Current Assets 37.9m
PP&E 1.1m
Intangibles 36.8m
Current Liabilities 9.3m
Accounts Payable 6.9m
Accrued Liabilities 160k
Other Current Liabilities 2.2m
Non-Current Liabilities 2.8m
Long-Term Debt 908k
Other Non-Current Liabilities 1.9m
Efficiency

Free Cash Flow Analysis
Leo Lithium Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Leo Lithium Ltd

Revenue
5.5m AUD
Cost of Revenue
-10.6m AUD
Gross Profit
-5m AUD
Operating Expenses
-10.9m AUD
Operating Income
-15.9m AUD
Other Expenses
413.5m AUD
Net Income
397.6m AUD
Fundamental Scores

LLL Profitability Score
Profitability Due Diligence

Leo Lithium Ltd's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

Exceptional 3Y Average ROE
Exceptional ROE
Exceptional Net Margin
Strong 3Y Average Net Margin
49/100
Profitability
Score

Leo Lithium Ltd's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

LLL Solvency Score
Solvency Due Diligence

Leo Lithium Ltd's solvency score is 87/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Short-Term Solvency
Long-Term Solvency
Negative Net Debt
87/100
Solvency
Score

Leo Lithium Ltd's solvency score is 87/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

LLL Price Targets Summary
Leo Lithium Ltd

There are no price targets for LLL.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
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 LLL 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 LLL stock?

The intrinsic value of one LLL stock under the Base Case scenario is 2.549 AUD.

Is LLL stock undervalued or overvalued?

Compared to the current market price of 0.505 AUD, Leo Lithium Ltd is Undervalued by 80%.

Back to Top