Intrinsic Value

The intrinsic value of one NOU stock under the Base Case scenario is hidden AUD. Compared to the current market price of 0.13 AUD, Noumi Ltd is hidden .

The Intrinsic Value is calculated as the average of DCF and Relative values:

NOU Intrinsic Value
HIDDEN
Show
Worst Case
Base Case
Best Case
Compare NOU to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about NOU?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Noumi Ltd

Current Assets 145.7m
Cash & Short-Term Investments 23.2m
Receivables 65m
Other Current Assets 57.5m
Non-Current Assets 119.5m
Long-Term Investments 5.9m
PP&E 107.4m
Intangibles 6.1m
Other Non-Current Assets 34k
Current Liabilities 571.6m
Accounts Payable 67.4m
Accrued Liabilities 6.7m
Short-Term Debt 450.3m
Other Current Liabilities 47.2m
Non-Current Liabilities 145.9m
Long-Term Debt 142.7m
Other Non-Current Liabilities 3.2m
Efficiency

Free Cash Flow Analysis
Noumi Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Noumi Ltd

Revenue
595.8m AUD
Cost of Revenue
-434.1m AUD
Gross Profit
161.7m AUD
Operating Expenses
-119.7m AUD
Operating Income
42m AUD
Other Expenses
-192m AUD
Net Income
-150m AUD
Fundamental Scores

NOU Profitability Score
Profitability Due Diligence

Noumi Ltd's profitability score is hidden . The higher the profitability score, the more profitable the company is.

Exceptional 3Y Average ROE
ROIC is Increasing
Exceptional ROE
Positive ROIC
hidden
Profitability
Score

Noumi Ltd's profitability score is hidden . The higher the profitability score, the more profitable the company is.

NOU Solvency Score
Solvency Due Diligence

Noumi Ltd's solvency score is hidden . The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Positive Net Debt
hidden
Solvency
Score

Noumi Ltd's solvency score is hidden . The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

NOU Price Targets Summary
Noumi Ltd

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

According to Wall Street analysts, the average 1-year price target for NOU is 0.19 AUD with a low forecast of 0.19 AUD and a high forecast of 0.2 AUD.

Lowest
Price Target
0.19 AUD
48% Upside
Average
Price Target
0.19 AUD
49% Upside
Highest
Price Target
0.2 AUD
53% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for NOU is hidden .

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?

Shareholder Yield
HIDDEN
Show
Dividend Yield
Lowest
Average
Highest
Buyback Yield
HIDDEN
Debt Paydown Yield
HIDDEN

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y