
Polynovo Ltd
ASX:PNV

Intrinsic Value
The intrinsic value of one
PNV
stock under the Base Case scenario is
0.754
AUD.
Compared to the current market price of 1.215 AUD,
Polynovo Ltd
is
Overvalued by 38%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Polynovo Ltd
Fundamental Analysis

Polynovo’s current revenue growth is heavily dependent on the success of its NovoSorb technology, making the company highly vulnerable to any clinical setbacks or regulatory delays that could stall commercialization of its flagship product.
Polynovo’s leading NovoSorb platform offers a differentiated synthetic dermal matrix with strong clinical outcomes, placing the company at the forefront of advanced wound-care solutions and driving robust demand from burn centers and surgical specialists.

Revenue & Expenses Breakdown
Polynovo Ltd
Balance Sheet Decomposition
Polynovo Ltd
Current Assets | 78.9m |
Cash & Short-Term Investments | 30.5m |
Receivables | 28.4m |
Other Current Assets | 20m |
Non-Current Assets | 33.8m |
PP&E | 29.3m |
Intangibles | 785k |
Other Non-Current Assets | 3.7m |
Free Cash Flow Analysis
Polynovo Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Polynovo Ltd
Revenue
|
116.6m
AUD
|
Cost of Revenue
|
-3.7m
AUD
|
Gross Profit
|
112.9m
AUD
|
Operating Expenses
|
-105.1m
AUD
|
Operating Income
|
7.8m
AUD
|
Other Expenses
|
-1.9m
AUD
|
Net Income
|
5.9m
AUD
|
PNV Profitability Score
Profitability Due Diligence
Polynovo Ltd's profitability score is 46/100. The higher the profitability score, the more profitable the company is.

Score
Polynovo Ltd's profitability score is 46/100. The higher the profitability score, the more profitable the company is.
PNV Solvency Score
Solvency Due Diligence
Polynovo Ltd's solvency score is 67/100. The higher the solvency score, the more solvent the company is.

Score
Polynovo Ltd's solvency score is 67/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
PNV Price Targets Summary
Polynovo Ltd
According to Wall Street analysts, the average 1-year price target for
PNV
is 2.202 AUD
with a low forecast of 1.636 AUD and a high forecast of 2.94 AUD.
Dividends
Current shareholder yield for PNV 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
PNV
stock under the Base Case scenario is
0.754
AUD.
Compared to the current market price of 1.215 AUD,
Polynovo Ltd
is
Overvalued by 38%.