Red 5 Ltd
ASX:RED

Watchlist Manager
Red 5 Ltd Logo
Red 5 Ltd
ASX:RED
Watchlist
Price: 0.35 AUD 2.94% Market Closed
Market Cap: 2.4B AUD

Intrinsic Value

The intrinsic value of one RED stock under the Base Case scenario is 0.81 AUD. Compared to the current market price of 0.35 AUD, Red 5 Ltd is Undervalued by 57%.

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

RED Intrinsic Value
0.81 AUD
Undervaluation 57%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Red 5 Ltd

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

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 RED valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Red 5 Ltd.

Explain Valuation
Compare RED to

Fundamental Analysis

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

A slower-than-anticipated ramp-up at the King of the Hills (KOTH) mine could strain cash flows, especially if production timelines or ore grades continue missing guidance, eroding investor confidence in Red 5’s flagship project.

Significant capital requirements tied to KOTH’s expansion and continued investment at Darlot raise the specter of liquidity issues or equity dilution if operating cash flows fail to keep pace with spending demands.

The legacy Darlot mine’s declining grade profile and higher extraction costs could undermine overall margins, making Red 5 vulnerable to fluctuations in gold price and operational disruptions.

Bull Theses

Further optimization and expansion at KOTH stand to materially boost Red 5’s gold output, reducing per-ounce costs and positioning the company as a more competitive mid-tier producer.

A healthy gold price environment and operational efficiencies across KOTH and Darlot could improve Red 5’s free cash flow, providing additional funding for exploration and debt reduction.

Red 5’s new exploration initiatives surrounding KOTH offer the potential for resource upgrades, which may extend mine life, enhance production forecasts, and drive shareholder value over the long term.

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

Balance Sheet Decomposition
Red 5 Ltd

Current Assets 607.2m
Cash & Short-Term Investments 428.8m
Receivables 23.5m
Other Current Assets 154.9m
Non-Current Assets 1.6B
Long-Term Investments 2.5m
PP&E 1.4B
Intangibles 499k
Other Non-Current Assets 142.3m
Current Liabilities 351m
Accounts Payable 149.4m
Accrued Liabilities 25.2m
Other Current Liabilities 176.3m
Non-Current Liabilities 195.8m
Long-Term Debt 77.5m
Other Non-Current Liabilities 118.3m
Efficiency

Free Cash Flow Analysis
Red 5 Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Red 5 Ltd

Revenue
620m AUD
Cost of Revenue
-529.6m AUD
Gross Profit
90.4m AUD
Operating Expenses
-31m AUD
Operating Income
59.4m AUD
Other Expenses
-64.8m AUD
Net Income
-5.4m AUD
Fundamental Scores

RED Profitability Score
Profitability Due Diligence

Red 5 Ltd's profitability score is 44/100. The higher the profitability score, the more profitable the company is.

44/100
Profitability
Score

Red 5 Ltd's profitability score is 44/100. The higher the profitability score, the more profitable the company is.

RED Solvency Score
Solvency Due Diligence

Red 5 Ltd's solvency score is 61/100. The higher the solvency score, the more solvent the company is.

Negative Net Debt
Long-Term Solvency
Low D/E
Short-Term Solvency
61/100
Solvency
Score

Red 5 Ltd's solvency score is 61/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

RED Price Targets Summary
Red 5 Ltd

There are no price targets for RED.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Dividends

Red 5 Ltd
does not pay dividends
Shareholder Yield

Current shareholder yield for RED 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 RED stock?

The intrinsic value of one RED stock under the Base Case scenario is 0.81 AUD.

Is RED stock undervalued or overvalued?

Compared to the current market price of 0.35 AUD, Red 5 Ltd is Undervalued by 57%.

Back to Top