
Transurban Group
ASX:TCL

Intrinsic Value
The intrinsic value of one
TCL
stock under the Base Case scenario is
8.61
AUD.
Compared to the current market price of 14.31 AUD,
Transurban Group
is
Overvalued by 40%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Transurban Group
Fundamental Analysis

Reliance on high traffic volumes poses a risk in an environment where pandemic-related work-from-home trends and emerging alternative transport solutions could dampen long-term road usage, weighing on Transurban’s toll revenue growth.
Transurban’s prime toll-road assets in major urban centers, such as Melbourne and Sydney, position it to benefit from consistent long-term vehicular traffic growth, driving dependable and growing cash flows.

Revenue & Expenses Breakdown
Transurban Group
Balance Sheet Decomposition
Transurban Group
Current Assets | 1.7B |
Cash & Short-Term Investments | 807m |
Receivables | 633m |
Other Current Assets | 271m |
Non-Current Assets | 34B |
Long-Term Investments | 11.8B |
PP&E | 480m |
Intangibles | 19.4B |
Other Non-Current Assets | 2.4B |
Free Cash Flow Analysis
Transurban Group
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Transurban Group
Revenue
|
3.8B
AUD
|
Cost of Revenue
|
-1.2B
AUD
|
Gross Profit
|
2.6B
AUD
|
Operating Expenses
|
-1.6B
AUD
|
Operating Income
|
1B
AUD
|
Other Expenses
|
-930m
AUD
|
Net Income
|
75m
AUD
|
TCL Profitability Score
Profitability Due Diligence
Transurban Group's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

Score
Transurban Group's profitability score is 51/100. The higher the profitability score, the more profitable the company is.
TCL Solvency Score
Solvency Due Diligence
Transurban Group's solvency score is 20/100. The higher the solvency score, the more solvent the company is.

Score
Transurban Group's solvency score is 20/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
TCL Price Targets Summary
Transurban Group
According to Wall Street analysts, the average 1-year price target for
TCL
is 14.02 AUD
with a low forecast of 12.78 AUD and a high forecast of 15.33 AUD.
Dividends
Current shareholder yield for TCL 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
TCL
stock under the Base Case scenario is
8.61
AUD.
Compared to the current market price of 14.31 AUD,
Transurban Group
is
Overvalued by 40%.