
Paragon Care Ltd
ASX:PGC

Intrinsic Value
The intrinsic value of one
PGC
stock under the Base Case scenario is
0.81
AUD.
Compared to the current market price of 0.435 AUD,
Paragon Care Ltd
is
Undervalued by 46%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Paragon Care Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Paragon Care Ltd
Balance Sheet Decomposition
Paragon Care Ltd
Current Assets | 772.8m |
Cash & Short-Term Investments | 21.7m |
Receivables | 403m |
Other Current Assets | 348.2m |
Non-Current Assets | 465.9m |
Long-Term Investments | 1.7m |
PP&E | 69.8m |
Intangibles | 385.1m |
Other Non-Current Assets | 9.4m |
Free Cash Flow Analysis
Paragon Care Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Paragon Care Ltd
Revenue
|
4.7B
AUD
|
Cost of Revenue
|
-4.4B
AUD
|
Gross Profit
|
273.9m
AUD
|
Operating Expenses
|
-223.1m
AUD
|
Operating Income
|
50.8m
AUD
|
Other Expenses
|
-33.8m
AUD
|
Net Income
|
17m
AUD
|
PGC Profitability Score
Profitability Due Diligence
Paragon Care Ltd's profitability score is 54/100. The higher the profitability score, the more profitable the company is.

Score
Paragon Care Ltd's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
PGC Solvency Score
Solvency Due Diligence
Paragon Care Ltd's solvency score is 68/100. The higher the solvency score, the more solvent the company is.

Score
Paragon Care Ltd's solvency score is 68/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
PGC Price Targets Summary
Paragon Care Ltd
According to Wall Street analysts, the average 1-year price target for
PGC
is 0.554 AUD
with a low forecast of 0.525 AUD and a high forecast of 0.588 AUD.
Dividends
Current shareholder yield for PGC 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
PGC
stock under the Base Case scenario is
0.81
AUD.
Compared to the current market price of 0.435 AUD,
Paragon Care Ltd
is
Undervalued by 46%.