R

Rubicon Water Ltd
ASX:RWL

Watchlist Manager
Rubicon Water Ltd
ASX:RWL
Watchlist
Price: 0.185 AUD Market Closed
Market Cap: 44.5m AUD

Intrinsic Value

The intrinsic value of one RWL stock under the Base Case scenario is 0.435 AUD. Compared to the current market price of 0.185 AUD, Rubicon Water Ltd is Undervalued by 57%.

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

RWL Intrinsic Value
0.435 AUD
Undervaluation 57%
Intrinsic Value
Price
R
Worst Case
Base Case
Best Case

Valuation History
Rubicon Water Ltd

What is Valuation History?
Compare RWL to

Fundamental Analysis

Company Overview
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about RWL?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Rubicon Water Ltd
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
Rubicon Water Ltd

Current Assets 79.9m
Cash & Short-Term Investments 6.7m
Receivables 51.8m
Other Current Assets 21.5m
Non-Current Assets 31.3m
Long-Term Investments 1.7m
PP&E 9m
Intangibles 5.4m
Other Non-Current Assets 15.2m
Efficiency

Free Cash Flow Analysis
Rubicon Water Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Rubicon Water Ltd

Revenue
57.1m AUD
Cost of Revenue
-34.4m AUD
Gross Profit
22.6m AUD
Operating Expenses
-31.2m AUD
Operating Income
-8.6m AUD
Other Expenses
2m AUD
Net Income
-6.6m 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 46/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Negative Net Debt
46/100
Solvency
Score

Rubicon Water Ltd's solvency score is 46/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

RWL Price Targets Summary
Rubicon Water Ltd

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

According to Wall Street analysts, the average 1-year price target for RWL is 0.449 AUD with a low forecast of 0.444 AUD and a high forecast of 0.462 AUD.

Lowest
Price Target
0.444 AUD
140% Upside
Average
Price Target
0.449 AUD
143% Upside
Highest
Price Target
0.462 AUD
150% Upside
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 0.435 AUD.

Is RWL stock undervalued or overvalued?

Compared to the current market price of 0.185 AUD, Rubicon Water Ltd is Undervalued by 57%.

Back to Top