Rubicon Water Ltd
ASX:RWL
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:
Valuation History
Rubicon Water Ltd
Loading...
Fundamental Analysis

Revenue & Expenses Breakdown
Rubicon Water Ltd
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 |
Free Cash Flow Analysis
Rubicon Water Ltd
AUD | |
Free Cash Flow | AUD |
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
|
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.
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.
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
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.
Dividends
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?
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%.