
Myer Holdings Ltd
ASX:MYR

Intrinsic Value
The intrinsic value of one
MYR
stock under the Base Case scenario is
2.26
AUD.
Compared to the current market price of 0.76 AUD,
Myer Holdings Ltd
is
Undervalued by 66%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Myer Holdings Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Myer Holdings Ltd
Balance Sheet Decomposition
Myer Holdings Ltd
Current Assets | 751m |
Cash & Short-Term Investments | 282.3m |
Receivables | 49.6m |
Other Current Assets | 419.1m |
Non-Current Assets | 1.7B |
PP&E | 1.3B |
Intangibles | 304.7m |
Other Non-Current Assets | 127.9m |
Free Cash Flow Analysis
Myer Holdings Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Myer Holdings Ltd
Revenue
|
2.6B
AUD
|
Cost of Revenue
|
-1.4B
AUD
|
Gross Profit
|
1.2B
AUD
|
Operating Expenses
|
-1B
AUD
|
Operating Income
|
151.5m
AUD
|
Other Expenses
|
-128.1m
AUD
|
Net Income
|
23.4m
AUD
|
MYR Profitability Score
Profitability Due Diligence
Myer Holdings Ltd's profitability score is 53/100. The higher the profitability score, the more profitable the company is.

Score
Myer Holdings Ltd's profitability score is 53/100. The higher the profitability score, the more profitable the company is.
MYR Solvency Score
Solvency Due Diligence
Myer Holdings Ltd's solvency score is 22/100. The higher the solvency score, the more solvent the company is.

Score
Myer Holdings Ltd's solvency score is 22/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
MYR Price Targets Summary
Myer Holdings Ltd
According to Wall Street analysts, the average 1-year price target for
MYR
is 1.04 AUD
with a low forecast of 0.87 AUD and a high forecast of 1.21 AUD.
Dividends
Current shareholder yield for MYR 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
MYR
stock under the Base Case scenario is
2.26
AUD.
Compared to the current market price of 0.76 AUD,
Myer Holdings Ltd
is
Undervalued by 66%.