First Time Loading...

Micro-X Ltd
ASX:MX1

Watchlist Manager
Micro-X Ltd Logo
Micro-X Ltd
ASX:MX1
Watchlist
Price: 0.092 AUD -3.16% Market Closed
Updated: Apr 20, 2024

Intrinsic Value

MX1's intrinsic value estimate is unreliable because it is based only on its multiples and doesn't use a DCF valuation.

Micro-X Ltd. manufactures, designs, and develops ultra-lightweight carbon nanotube based X-ray products for the global healthcare and explosive device markets. [ Read More ]

The intrinsic value of one MX1 stock under the Base Case scenario is 0.312 AUD. Compared to the current market price of 0.092 AUD, Micro-X Ltd is Undervalued by 70%.

Key Points:
MX1 Intrinsic Value
Base Case
0.312 AUD
Undervaluation 70%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Micro-X Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling MX1 stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
Micro-X Ltd

Provide an overview of the primary business activities
of Micro-X Ltd.

What unique competitive advantages
does Micro-X Ltd hold over its rivals?

What risks and challenges
does Micro-X Ltd face in the near future?

Summarize the latest earnings call
of Micro-X Ltd.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Micro-X Ltd.

Provide P/S
for Micro-X Ltd.

Provide P/E
for Micro-X Ltd.

Provide P/OCF
for Micro-X Ltd.

Provide P/FCFE
for Micro-X Ltd.

Provide P/B
for Micro-X Ltd.

Provide EV/S
for Micro-X Ltd.

Provide EV/GP
for Micro-X Ltd.

Provide EV/EBITDA
for Micro-X Ltd.

Provide EV/EBIT
for Micro-X Ltd.

Provide EV/OCF
for Micro-X Ltd.

Provide EV/FCFF
for Micro-X Ltd.

Provide EV/IC
for Micro-X Ltd.

Show me price targets
for Micro-X Ltd made by professional analysts.

What are the Revenue projections
for Micro-X Ltd?

How accurate were the past Revenue estimates
for Micro-X Ltd?

What are the Net Income projections
for Micro-X Ltd?

How accurate were the past Net Income estimates
for Micro-X Ltd?

What are the EPS projections
for Micro-X Ltd?

How accurate were the past EPS estimates
for Micro-X Ltd?

What are the EBIT projections
for Micro-X Ltd?

How accurate were the past EBIT estimates
for Micro-X Ltd?

Compare the revenue forecasts
for Micro-X Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Micro-X Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Micro-X Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Micro-X Ltd compared to its peers.

Compare the P/E ratios
of Micro-X Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Micro-X Ltd with its peers.

Analyze the financial leverage
of Micro-X Ltd compared to its main competitors.

Show all profitability ratios
for Micro-X Ltd.

Provide ROE
for Micro-X Ltd.

Provide ROA
for Micro-X Ltd.

Provide ROIC
for Micro-X Ltd.

Provide ROCE
for Micro-X Ltd.

Provide Gross Margin
for Micro-X Ltd.

Provide Operating Margin
for Micro-X Ltd.

Provide Net Margin
for Micro-X Ltd.

Provide FCF Margin
for Micro-X Ltd.

Show all solvency ratios
for Micro-X Ltd.

Provide D/E Ratio
for Micro-X Ltd.

Provide D/A Ratio
for Micro-X Ltd.

Provide Interest Coverage Ratio
for Micro-X Ltd.

Provide Altman Z-Score Ratio
for Micro-X Ltd.

Provide Quick Ratio
for Micro-X Ltd.

Provide Current Ratio
for Micro-X Ltd.

Provide Cash Ratio
for Micro-X Ltd.

What is the historical Revenue growth
over the last 5 years for Micro-X Ltd?

What is the historical Net Income growth
over the last 5 years for Micro-X Ltd?

What is the current Free Cash Flow
of Micro-X Ltd?

Financials

Balance Sheet Decomposition
Micro-X Ltd

Current Assets 14.3m
Cash & Short-Term Investments 5.3m
Receivables 2.5m
Other Current Assets 6.5m
Non-Current Assets 7.3m
PP&E 7.2m
Intangibles 126k
Current Liabilities 6.9m
Accounts Payable 5.2m
Other Current Liabilities 1.7m
Non-Current Liabilities 4.7m
Long-Term Debt 3.6m
Other Non-Current Liabilities 1.1m
Efficiency

Earnings Waterfall
Micro-X Ltd

Revenue
15.2m AUD
Cost of Revenue
-5.5m AUD
Gross Profit
9.6m AUD
Operating Expenses
-23.9m AUD
Operating Income
-14.3m AUD
Other Expenses
-255k AUD
Net Income
-14.5m AUD

Free Cash Flow Analysis
Micro-X Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
What is Free Cash Flow?
Fundamental Scores

MX1 Profitability Score
Profitability Due Diligence

Micro-X Ltd's profitability score is 28/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Exceptional Revenue Growth Forecast
ROE is Increasing
Positive 3-Years Revenue Growth
28/100
Profitability
Score

Micro-X Ltd's profitability score is 28/100. The higher the profitability score, the more profitable the company is.

MX1 Solvency Score
Solvency Due Diligence

Micro-X Ltd's solvency score is 50/100. The higher the solvency score, the more solvent the company is.

Low D/E
Short-Term Solvency
Long-Term Solvency
Negative Net Debt
50/100
Solvency
Score

Micro-X Ltd's solvency score is 50/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

MX1 Price Targets Summary
Micro-X Ltd

Wall Street analysts forecast MX1 stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for MX1 is 0.255 AUD with a low forecast of 0.253 AUD and a high forecast of 0.263 AUD.

Lowest
Price Target
0.253 AUD
174% Upside
Average
Price Target
0.255 AUD
177% Upside
Highest
Price Target
0.263 AUD
185% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

MX1 Price
Micro-X Ltd

1M 1M
-20%
6M 6M
-26%
1Y 1Y
-2%
3Y 3Y
-72%
5Y 5Y
-73%
10Y 10Y
-85%
Annual Price Range
0.092
52w Low
0.086
52w High
0.14
Price Metrics
Average Annual Return -6.09%
Standard Deviation of Annual Returns 67.63%
Max Drawdown -79%
Shares Statistics
Market Capitalization 47.7m AUD
Shares Outstanding 518 820 000
Percentage of Shares Shorted
N/A

MX1 Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Micro-X Ltd Logo
Micro-X Ltd

Country

Australia

Industry

Health Care

Market Cap

47.7m AUD

Dividend Yield

0%

Description

Micro-X Ltd. manufactures, designs, and develops ultra-lightweight carbon nanotube based X-ray products for the global healthcare and explosive device markets. The company is headquartered in Adelaide, South Australia. The company went IPO on 2015-12-22. The firm provides medical and security imaging products using cold cathode X-ray sources. The Company’s X-ray products include mobile digital X-ray machines, intermittent explosive disorder (IED) X-ray camera, miniature baggage scanner and computed tomography (CT) brain scanner. The Electronic X-Ray Tube is the foundation of its product development and innovation. The Company’s lead patented carbon nanotube technology ensures its products are lighter, smaller and more portable than traditional X-ray devices. The technology also develops X-ray imaging across the medical, defense, security screening and veterinary industries.

Contact

SOUTH AUSTRALIA
Adelaide
A14 6 MAB Eastern Promenade, 1284 South Road, Tonsley
+61870993966.0
https://micro-x.com/

IPO

2015-12-22

Employees

-

Officers

Chief Executive Officer
Mr. Kingsley Hall BEC
Chief Operating Officer
Mr. Anthony Skeats MEng (Hons)
CEO of US & Chief Scientific Officer
Dr. Brian Gonzales Ph.D.
Financial Controller
Mr. Tom Jobling
General Counsel
Ms. Bree Farrugia
Head of Corporate Communications
Ms. Rebecca Puddy
Show More
Head of Sales & Commercial
Ms. Lois Newman
Head of Strategy & Planning and GM of X-Ray Cameras
Mr. Alexander Blackburn BEng (Hons), M.B.A.
Show Less

See Also

Discover More
What is the Intrinsic Value of one MX1 stock?

The intrinsic value of one MX1 stock under the Base Case scenario is 0.312 AUD.

Is MX1 stock undervalued or overvalued?

Compared to the current market price of 0.092 AUD, Micro-X Ltd is Undervalued by 70%.