Mad Paws Holdings Ltd
ASX:MPA
Intrinsic Value
The intrinsic value of one MPA stock under the Base Case scenario is 15.949 AUD. Compared to the current market price of 0.063 AUD, Mad Paws Holdings Ltd is Undervalued by 100%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Fundamental Analysis

Revenue & Expenses Breakdown
Mad Paws Holdings Ltd
Balance Sheet Decomposition
Mad Paws Holdings Ltd
Current Assets | 9m |
Cash & Short-Term Investments | 4m |
Receivables | 486.2k |
Other Current Assets | 4.5m |
Non-Current Assets | 22.4m |
PP&E | 1.9m |
Intangibles | 20.5m |
Other Non-Current Assets | 400 |
Free Cash Flow Analysis
Mad Paws Holdings Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Mad Paws Holdings Ltd
Revenue
|
28m
AUD
|
Cost of Revenue
|
-10.5m
AUD
|
Gross Profit
|
17.4m
AUD
|
Operating Expenses
|
-22.2m
AUD
|
Operating Income
|
-4.8m
AUD
|
Other Expenses
|
-4.1m
AUD
|
Net Income
|
-8.9m
AUD
|
MPA Profitability Score
Profitability Due Diligence
Mad Paws Holdings Ltd's profitability score is 33/100. The higher the profitability score, the more profitable the company is.
Score
Mad Paws Holdings Ltd's profitability score is 33/100. The higher the profitability score, the more profitable the company is.
MPA Solvency Score
Solvency Due Diligence
Mad Paws Holdings Ltd's solvency score is 46/100. The higher the solvency score, the more solvent the company is.
Score
Mad Paws Holdings Ltd's solvency score is 46/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
MPA Price Targets Summary
Mad Paws Holdings Ltd
According to Wall Street analysts, the average 1-year price target for MPA is 0.133 AUD with a low forecast of 0.131 AUD and a high forecast of 0.137 AUD.
Dividends
Current shareholder yield for MPA 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?