
Mosaic Brands Ltd
ASX:MOZ

Intrinsic Value
The intrinsic value of one
MOZ
stock under the Base Case scenario is
3.826
AUD.
Compared to the current market price of 0.036 AUD,
Mosaic Brands Ltd
is
Undervalued by 99%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Fundamental Analysis
Want a deep‑dive on Mosaic Brands Ltd?
Request it below and we’ll move it up the queue.

Revenue & Expenses Breakdown
Mosaic Brands Ltd
Balance Sheet Decomposition
Mosaic Brands Ltd
Current Assets | 149.5m |
Cash & Short-Term Investments | 11.8m |
Receivables | 3.6m |
Other Current Assets | 134.1m |
Non-Current Assets | 167.6m |
PP&E | 88.8m |
Intangibles | 9.8m |
Other Non-Current Assets | 69m |
Free Cash Flow Analysis
Mosaic Brands Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Mosaic Brands Ltd
Revenue
|
460.3m
AUD
|
Cost of Revenue
|
-213.3m
AUD
|
Gross Profit
|
247m
AUD
|
Operating Expenses
|
-231.7m
AUD
|
Operating Income
|
15.3m
AUD
|
Other Expenses
|
-11.1m
AUD
|
Net Income
|
4.2m
AUD
|
MOZ Profitability Score
Profitability Due Diligence
Mosaic Brands Ltd's profitability score is 40/100. The higher the profitability score, the more profitable the company is.

Score
Mosaic Brands Ltd's profitability score is 40/100. The higher the profitability score, the more profitable the company is.
MOZ Solvency Score
Solvency Due Diligence
Mosaic Brands Ltd's solvency score is 27/100. The higher the solvency score, the more solvent the company is.

Score
Mosaic Brands Ltd's solvency score is 27/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
MOZ Price Targets Summary
Mosaic Brands Ltd
Dividends
Current shareholder yield for MOZ 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?