
Metals X Ltd
ASX:MLX

Intrinsic Value
The intrinsic value of one
MLX
stock under the Base Case scenario is
1.108
AUD.
Compared to the current market price of 0.515 AUD,
Metals X Ltd
is
Undervalued by 54%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Metals X Ltd
Fundamental Analysis

A heavy reliance on the Renison Tin Project leaves Metals X vulnerable to a single major operation’s performance; any unexpected mine disruptions or production shortfalls at Renison could severely impact overall cash flow.
Robust tin demand, driven by electronics soldering and energy transition technologies, positions Metals X to benefit significantly from the strategically important Renison Tin Project, which is among the few large primary tin assets outside of Asia.

Revenue & Expenses Breakdown
Metals X Ltd
Balance Sheet Decomposition
Metals X Ltd
Current Assets | 271.6m |
Cash & Short-Term Investments | 220.6m |
Receivables | 10.8m |
Other Current Assets | 40.2m |
Non-Current Assets | 233.4m |
Long-Term Investments | 14m |
PP&E | 171.8m |
Other Non-Current Assets | 47.6m |
Free Cash Flow Analysis
Metals X Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Metals X Ltd
Revenue
|
218.8m
AUD
|
Cost of Revenue
|
-132m
AUD
|
Gross Profit
|
86.8m
AUD
|
Operating Expenses
|
2.1m
AUD
|
Operating Income
|
88.9m
AUD
|
Other Expenses
|
13.4m
AUD
|
Net Income
|
102.3m
AUD
|
MLX Profitability Score
Profitability Due Diligence
Metals X Ltd's profitability score is 70/100. The higher the profitability score, the more profitable the company is.

Score
Metals X Ltd's profitability score is 70/100. The higher the profitability score, the more profitable the company is.
MLX Solvency Score
Solvency Due Diligence
Metals X Ltd's solvency score is 72/100. The higher the solvency score, the more solvent the company is.

Score
Metals X Ltd's solvency score is 72/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
MLX Price Targets Summary
Metals X Ltd
According to Wall Street analysts, the average 1-year price target for
MLX
is 0.51 AUD
with a low forecast of 0.505 AUD and a high forecast of 0.525 AUD.
Dividends
Current shareholder yield for MLX 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
MLX
stock under the Base Case scenario is
1.108
AUD.
Compared to the current market price of 0.515 AUD,
Metals X Ltd
is
Undervalued by 54%.