Qoria Ltd
ASX:QOR

Watchlist Manager
Qoria Ltd Logo
Qoria Ltd
ASX:QOR
Watchlist
Price: 0.59 AUD 3.51% Market Closed
Market Cap: 795.7m AUD

Intrinsic Value

The intrinsic value of one QOR stock under the Base Case scenario is 0.38 AUD. Compared to the current market price of 0.59 AUD, Qoria Ltd is Overvalued by 36%.

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

QOR Intrinsic Value
0.38 AUD
Overvaluation 36%
Intrinsic Value
Price
Base Case Scenario

Valuation History
Qoria Ltd

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

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 QOR valued this way?

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

Explain Valuation
Compare QOR to

Fundamental Analysis

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

Qoria’s reliance on a single flagship data-integration platform for most of its revenue leaves the company vulnerable to rapid shifts in enterprise software and cloud-based solutions, potentially eroding its market share if a larger competitor launches a similar product.

High customer concentration in Qoria’s top three corporate clients raises concerns about revenue stability, as the loss of any one contract could significantly impact short-term earnings and market perception.

Recent increases in R&D expenditure, outpacing revenue growth, suggest potential challenges in converting Qoria’s innovative initiatives into profitable products, putting pressure on near-term margins.

Bull Theses

Qoria’s proprietary data-integration platform shows strong defensibility due to its deep customization features, allowing the firm to command higher margins and maintain premium pricing within a niche enterprise market.

Successful expansion into specialized verticals such as healthcare analytics and financial compliance has diversified Qoria’s client base, reducing dependency on any single industry and enhancing long-term growth prospects.

Management’s disciplined execution of strategic acquisitions, funded by a healthy balance sheet with modest debt ratios, reflects a focus on enabling synergies that could bolster Qoria’s competitive positioning and scale advantages.

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

Balance Sheet Decomposition
Qoria Ltd

Current Assets 52.8m
Cash & Short-Term Investments 15.4m
Receivables 32.7m
Other Current Assets 4.7m
Non-Current Assets 280.7m
Long-Term Investments 913.9k
PP&E 11.6m
Intangibles 264.9m
Other Non-Current Assets 3.3m
Current Liabilities 99.5m
Accounts Payable 9.7m
Accrued Liabilities 16.9m
Other Current Liabilities 72.9m
Non-Current Liabilities 75.9m
Long-Term Debt 48.7m
Other Non-Current Liabilities 27.2m
Efficiency

Free Cash Flow Analysis
Qoria Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Qoria Ltd

Revenue
117.9m AUD
Cost of Revenue
-21m AUD
Gross Profit
96.9m AUD
Operating Expenses
-130.4m AUD
Operating Income
-33.5m AUD
Other Expenses
-2.5m AUD
Net Income
-36m AUD
Fundamental Scores

QOR Profitability Score
Profitability Due Diligence

Qoria Ltd's profitability score is 30/100. The higher the profitability score, the more profitable the company is.

ROIC is Increasing
ROE is Increasing
Exceptional Gross Margin
Strong 3Y Average Gross Margin
30/100
Profitability
Score

Qoria Ltd's profitability score is 30/100. The higher the profitability score, the more profitable the company is.

QOR Solvency Score
Solvency Due Diligence

Qoria Ltd's solvency score is 42/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Positive Net Debt
Average Interest Coverage
42/100
Solvency
Score

Qoria Ltd's solvency score is 42/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

QOR Price Targets Summary
Qoria Ltd

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

According to Wall Street analysts, the average 1-year price target for QOR is 0.92 AUD with a low forecast of 0.62 AUD and a high forecast of 1.16 AUD.

Lowest
Price Target
0.62 AUD
4% Upside
Average
Price Target
0.92 AUD
55% Upside
Highest
Price Target
1.16 AUD
96% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Qoria Ltd
does not pay dividends
Shareholder Yield

Current shareholder yield for QOR 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
No dividends
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 QOR stock?

The intrinsic value of one QOR stock under the Base Case scenario is 0.38 AUD.

Is QOR stock undervalued or overvalued?

Compared to the current market price of 0.59 AUD, Qoria Ltd is Overvalued by 36%.

Back to Top