Tabcorp Holdings Ltd
ASX:TAH

Watchlist Manager
Tabcorp Holdings Ltd Logo
Tabcorp Holdings Ltd
ASX:TAH
Watchlist
Price: 0.712 AUD -0.42% Market Closed
Market Cap: 1.6B AUD

Intrinsic Value

The intrinsic value of one TAH stock under the Base Case scenario is 1.366 AUD. Compared to the current market price of 0.712 AUD, Tabcorp Holdings Ltd is Undervalued by 48%.

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

TAH Intrinsic Value
1.366 AUD
Undervaluation 48%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Tabcorp Holdings Ltd

What is Valuation History?
Compare TAH to

Fundamental Analysis

Company Overview
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

A more aggressive regulatory shift or overhaul of wagering licenses could undermine Tabcorp’s exclusive retail strongholds and compress margins in key states.

Bull Theses

Long-term exclusive retail wagering licenses grant Tabcorp a near-monopolistic footing in parts of Australia, providing consistent cash flow and protective barriers to entry.

Show More Less
How do you feel about TAH?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Tabcorp Holdings Ltd
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
Tabcorp Holdings Ltd

Current Assets 485.8m
Cash & Short-Term Investments 260.3m
Receivables 135.8m
Other Current Assets 89.7m
Non-Current Assets 2.8B
Long-Term Investments 29.6m
PP&E 205.7m
Intangibles 2.5B
Other Non-Current Assets 63.8m
Efficiency

Free Cash Flow Analysis
Tabcorp Holdings Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Tabcorp Holdings Ltd

Revenue
2.5B AUD
Cost of Revenue
-1.5B AUD
Gross Profit
968.4m AUD
Operating Expenses
-944.8m AUD
Operating Income
23.6m AUD
Other Expenses
-721.2m AUD
Net Income
-697.6m AUD
Fundamental Scores

TAH Profitability Score
Profitability Due Diligence

Tabcorp Holdings Ltd's profitability score is 42/100. The higher the profitability score, the more profitable the company is.

Positive 3Y Average ROE
Strong 3Y Average Net Margin
Healthy Gross Margin
Sustainable 3Y Average Gross Margin
42/100
Profitability
Score

Tabcorp Holdings Ltd's profitability score is 42/100. The higher the profitability score, the more profitable the company is.

TAH Solvency Score
Solvency Due Diligence

Tabcorp Holdings Ltd's solvency score is 29/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Low D/E
Short-Term Solvency
Positive Net Debt
29/100
Solvency
Score

Tabcorp Holdings Ltd's solvency score is 29/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

TAH Price Targets Summary
Tabcorp Holdings Ltd

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

According to Wall Street analysts, the average 1-year price target for TAH is 0.751 AUD with a low forecast of 0.646 AUD and a high forecast of 0.914 AUD.

Lowest
Price Target
0.646 AUD
9% Downside
Average
Price Target
0.751 AUD
5% Upside
Highest
Price Target
0.914 AUD
28% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for TAH 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
Lowest
Average
Highest
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 TAH stock?

The intrinsic value of one TAH stock under the Base Case scenario is 1.366 AUD.

Is TAH stock undervalued or overvalued?

Compared to the current market price of 0.712 AUD, Tabcorp Holdings Ltd is Undervalued by 48%.

Back to Top