
Swoop Holdings Ltd
ASX:SWP

Intrinsic Value
The intrinsic value of one
SWP
stock under the Base Case scenario is
0.376
AUD.
Compared to the current market price of 0.105 AUD,
Swoop Holdings Ltd
is
Undervalued by 72%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Swoop Holdings Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Swoop Holdings Ltd
Balance Sheet Decomposition
Swoop Holdings Ltd
Current Assets | 16.6m |
Cash & Short-Term Investments | 5.7m |
Receivables | 6.9m |
Other Current Assets | 4.1m |
Non-Current Assets | 98m |
Long-Term Investments | 3.5m |
PP&E | 45.6m |
Intangibles | 46.6m |
Other Non-Current Assets | 2.4m |
Free Cash Flow Analysis
Swoop Holdings Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Swoop Holdings Ltd
Revenue
|
83.6m
AUD
|
Cost of Revenue
|
-51.7m
AUD
|
Gross Profit
|
31.9m
AUD
|
Operating Expenses
|
-36.7m
AUD
|
Operating Income
|
-4.8m
AUD
|
Other Expenses
|
2.1m
AUD
|
Net Income
|
-2.7m
AUD
|
SWP Profitability Score
Profitability Due Diligence
Swoop Holdings Ltd's profitability score is 36/100. The higher the profitability score, the more profitable the company is.

Score
Swoop Holdings Ltd's profitability score is 36/100. The higher the profitability score, the more profitable the company is.
SWP Solvency Score
Solvency Due Diligence
Swoop Holdings Ltd's solvency score is 32/100. The higher the solvency score, the more solvent the company is.

Score
Swoop Holdings Ltd's solvency score is 32/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
SWP Price Targets Summary
Swoop Holdings Ltd
Dividends
Current shareholder yield for SWP 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
SWP
stock under the Base Case scenario is
0.376
AUD.
Compared to the current market price of 0.105 AUD,
Swoop Holdings Ltd
is
Undervalued by 72%.