
Supply Network Ltd
ASX:SNL

Intrinsic Value
The intrinsic value of one
SNL
stock under the Base Case scenario is
26.18
AUD.
Compared to the current market price of 37.39 AUD,
Supply Network Ltd
is
Overvalued by 30%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Supply Network Ltd
Fundamental Analysis

Supply Network’s revenue base is heavily exposed to fluctuations in the commercial vehicle cycle, and a significant slowdown in truck or bus sales could dampen parts demand, reducing revenue growth more sharply than anticipated.
As a specialized distributor of heavy vehicle parts across Australia and New Zealand, Supply Network has carved a defensible niche. Its established distribution centers and long-term relationships with major trucking and bus operators create significant barriers to entry.

Revenue & Expenses Breakdown
Supply Network Ltd
Balance Sheet Decomposition
Supply Network Ltd
Current Assets | 166.8m |
Cash & Short-Term Investments | 19.3m |
Receivables | 30.4m |
Other Current Assets | 117.1m |
Non-Current Assets | 54.7m |
PP&E | 48.6m |
Other Non-Current Assets | 6.2m |
Free Cash Flow Analysis
Supply Network Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Supply Network Ltd
Revenue
|
328.8m
AUD
|
Cost of Revenue
|
-185.1m
AUD
|
Gross Profit
|
143.7m
AUD
|
Operating Expenses
|
-88m
AUD
|
Operating Income
|
55.7m
AUD
|
Other Expenses
|
-17.9m
AUD
|
Net Income
|
37.8m
AUD
|
SNL Profitability Score
Profitability Due Diligence
Supply Network Ltd's profitability score is 65/100. The higher the profitability score, the more profitable the company is.

Score
Supply Network Ltd's profitability score is 65/100. The higher the profitability score, the more profitable the company is.
SNL Solvency Score
Solvency Due Diligence
Supply Network Ltd's solvency score is 59/100. The higher the solvency score, the more solvent the company is.

Score
Supply Network Ltd's solvency score is 59/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
SNL Price Targets Summary
Supply Network Ltd
According to Wall Street analysts, the average 1-year price target for
SNL
is 37.45 AUD
with a low forecast of 35.41 AUD and a high forecast of 41.06 AUD.
Dividends
Current shareholder yield for SNL 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
SNL
stock under the Base Case scenario is
26.18
AUD.
Compared to the current market price of 37.39 AUD,
Supply Network Ltd
is
Overvalued by 30%.