Pwr Holdings Ltd
ASX:PWH

Watchlist Manager
Pwr Holdings Ltd Logo
Pwr Holdings Ltd
ASX:PWH
Watchlist
Price: 7.7 AUD 0.52% Market Closed
Market Cap: 774.4m AUD

Intrinsic Value

The intrinsic value of one PWH stock under the Base Case scenario is 6.66 AUD. Compared to the current market price of 7.7 AUD, Pwr Holdings Ltd is Overvalued by 13%.

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

PWH Intrinsic Value
6.66 AUD
Overvaluation 13%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Pwr Holdings Ltd

What is Valuation History?
Ask AI Assistant
What other research platforms think about PWH?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is PWH valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Pwr Holdings Ltd.

Explain Valuation
Compare PWH to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

A potential downturn in motorsport budgets could disproportionately affect PWR’s earnings, as much of its revenue hinges on high-end racing series and performance automotive sponsorships, leaving the company vulnerable to cyclical or event-specific disruptions.

Although PWR is expanding into aerospace and defense cooling solutions, these projects could face lengthy development cycles and uncertain funding, posing execution risk if growth in these new verticals does not adequately offset a slowdown in traditional motorsport demand.

Supply chain constraints or difficulties sourcing specialized materials could escalate costs and impact production timelines, reducing PWR’s competitive advantage in delivering premium cooling solutions on schedule to discerning motorsport and industrial clients.

Bull Theses

PWR’s deep expertise in high-performance cooling systems grants it a technological and reputational edge in motorsport, supported by robust relationships with marquee racing teams that rely on its products for critical performance gains.

The push into electric vehicle battery cooling is an attractive growth opportunity, as PWR can leverage its engineering pedigree to capture the rising demand for thermal management solutions in the expanding EV market.

A diversified product pipeline, including advanced aerospace and defense cooling contracts, could strengthen PWR’s revenue base by reducing dependence on motorsport cycles and capturing stable, long-term development programs in multiple industries.

Show More Less
How do you feel about PWH?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Pwr Holdings Ltd

Current Assets 49.3m
Cash & Short-Term Investments 4.4m
Receivables 21.1m
Other Current Assets 23.8m
Non-Current Assets 139.8m
PP&E 122.3m
Intangibles 16.1m
Other Non-Current Assets 1.4m
Current Liabilities 23m
Accounts Payable 13.5m
Accrued Liabilities 6m
Other Current Liabilities 3.5m
Non-Current Liabilities 65.1m
Long-Term Debt 60.7m
Other Non-Current Liabilities 4.4m
Efficiency

Free Cash Flow Analysis
Pwr Holdings Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Pwr Holdings Ltd

Revenue
130.1m AUD
Cost of Revenue
-27.6m AUD
Gross Profit
102.5m AUD
Operating Expenses
-89.1m AUD
Operating Income
13.5m AUD
Other Expenses
-3.7m AUD
Net Income
9.8m AUD
Fundamental Scores

PWH Profitability Score
Profitability Due Diligence

Pwr Holdings Ltd's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

Positive 3Y Average ROIC
Positive 3Y Average ROE
Exceptional Gross Margin
Strong 3Y Average Gross Margin
51/100
Profitability
Score

Pwr Holdings Ltd's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

PWH Solvency Score
Solvency Due Diligence

Pwr Holdings Ltd's solvency score is 50/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Low D/E
Long-Term Solvency
Short-Term Solvency
50/100
Solvency
Score

Pwr Holdings Ltd's solvency score is 50/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

PWH Price Targets Summary
Pwr Holdings Ltd

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

According to Wall Street analysts, the average 1-year price target for PWH is 8.27 AUD with a low forecast of 7.83 AUD and a high forecast of 8.93 AUD.

Lowest
Price Target
7.83 AUD
2% Upside
Average
Price Target
8.27 AUD
7% Upside
Highest
Price Target
8.93 AUD
16% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
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 PWH 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?

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

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one PWH stock?

The intrinsic value of one PWH stock under the Base Case scenario is 6.66 AUD.

Is PWH stock undervalued or overvalued?

Compared to the current market price of 7.7 AUD, Pwr Holdings Ltd is Overvalued by 13%.

Back to Top