R

Rubicon Water Ltd
ASX:RWL

Watchlist Manager
Rubicon Water Ltd
ASX:RWL
Watchlist
Price: 0.15 AUD Market Closed
Market Cap: 36.1m AUD

Intrinsic Value

The intrinsic value of one RWL stock under the Base Case scenario is 0.34 AUD. Compared to the current market price of 0.15 AUD, Rubicon Water Ltd is Undervalued by 56%.

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

RWL Intrinsic Value
0.34 AUD
Undervaluation 56%
Intrinsic Value
Price
R
Worst Case
Base Case
Best Case

Valuation History
Rubicon Water Ltd

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

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 RWL valued this way?

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

Explain Valuation
Compare RWL to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about RWL?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Rubicon Water Ltd

Current Assets 75.6m
Cash & Short-Term Investments 5.5m
Receivables 47.9m
Other Current Assets 22.2m
Non-Current Assets 28.3m
Long-Term Investments 2.1m
PP&E 8.9m
Intangibles 6.1m
Other Non-Current Assets 11.2m
Current Liabilities 34.8m
Accounts Payable 9.5m
Other Current Liabilities 25.3m
Non-Current Liabilities 4.7m
Long-Term Debt 4.7m
Other Non-Current Liabilities -53k
Efficiency

Free Cash Flow Analysis
Rubicon Water Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Rubicon Water Ltd

Revenue
69.1m AUD
Cost of Revenue
-40.6m AUD
Gross Profit
28.5m AUD
Operating Expenses
-33.9m AUD
Operating Income
-5.4m AUD
Other Expenses
-1.4m AUD
Net Income
-6.8m AUD
Fundamental Scores

RWL Profitability Score
Profitability Due Diligence

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

Healthy Gross Margin
Sustainable 3Y Average Gross Margin
Declining Gross Margin
Declining Net Margin
30/100
Profitability
Score

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

RWL Solvency Score
Solvency Due Diligence

Rubicon Water Ltd's solvency score is 45/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Negative Net Debt
45/100
Solvency
Score

Rubicon Water Ltd's solvency score is 45/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

RWL Price Targets Summary
Rubicon Water Ltd

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

Dividends

Rubicon Water Ltd
does not pay dividends
Shareholder Yield

Current shareholder yield for RWL 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 RWL stock?

The intrinsic value of one RWL stock under the Base Case scenario is 0.34 AUD.

Is RWL stock undervalued or overvalued?

Compared to the current market price of 0.15 AUD, Rubicon Water Ltd is Undervalued by 56%.

Back to Top