
Scidev Ltd
ASX:SDV

Intrinsic Value
The intrinsic value of one
SDV
stock under the Base Case scenario is
0.74
AUD.
Compared to the current market price of 0.37 AUD,
Scidev Ltd
is
Undervalued by 50%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Scidev Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
Scidev Ltd
Balance Sheet Decomposition
Scidev Ltd
Current Assets | 34.3m |
Cash & Short-Term Investments | 11m |
Receivables | 13.4m |
Other Current Assets | 9.9m |
Non-Current Assets | 41.3m |
Long-Term Investments | 601k |
PP&E | 10.2m |
Intangibles | 25.4m |
Other Non-Current Assets | 5.1m |
Free Cash Flow Analysis
Scidev Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Scidev Ltd
Revenue
|
108.8m
AUD
|
Cost of Revenue
|
-72.9m
AUD
|
Gross Profit
|
35.9m
AUD
|
Operating Expenses
|
-31m
AUD
|
Operating Income
|
4.9m
AUD
|
Other Expenses
|
-2.8m
AUD
|
Net Income
|
2.1m
AUD
|
SDV Profitability Score
Profitability Due Diligence
Scidev Ltd's profitability score is 48/100. The higher the profitability score, the more profitable the company is.

Score
Scidev Ltd's profitability score is 48/100. The higher the profitability score, the more profitable the company is.
SDV Solvency Score
Solvency Due Diligence
Scidev Ltd's solvency score is 58/100. The higher the solvency score, the more solvent the company is.

Score
Scidev Ltd's solvency score is 58/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
SDV Price Targets Summary
Scidev Ltd
According to Wall Street analysts, the average 1-year price target for
SDV
is 0.61 AUD
with a low forecast of 0.56 AUD and a high forecast of 0.68 AUD.
Dividends
Current shareholder yield for SDV 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
SDV
stock under the Base Case scenario is
0.74
AUD.
Compared to the current market price of 0.37 AUD,
Scidev Ltd
is
Undervalued by 50%.