First Time Loading...

Thorn Group Ltd
ASX:TGA

Watchlist Manager
Thorn Group Ltd Logo
Thorn Group Ltd
ASX:TGA
Watchlist
Price: 1.165 AUD Market Closed
Updated: Apr 29, 2024

Intrinsic Value

TGA's intrinsic value estimate is unreliable because it is based only on its multiples and doesn't use a DCF valuation.

Thorn Group Ltd. is a financial services company, which provides leasing of household products to consumers and commercial asset finance to small and medium size enterprises. [ Read More ]

The intrinsic value of one TGA stock under the Base Case scenario is 0.545 AUD. Compared to the current market price of 1.165 AUD, Thorn Group Ltd is Overvalued by 53%.

Key Points:
TGA Intrinsic Value
Base Case
0.545 AUD
Overvaluation 53%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Thorn Group Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling TGA stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
Thorn Group Ltd

Provide an overview of the primary business activities
of Thorn Group Ltd.

What unique competitive advantages
does Thorn Group Ltd hold over its rivals?

What risks and challenges
does Thorn Group Ltd face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Thorn Group Ltd.

Provide P/S
for Thorn Group Ltd.

Provide P/E
for Thorn Group Ltd.

Provide P/OCF
for Thorn Group Ltd.

Provide P/FCFE
for Thorn Group Ltd.

Provide P/B
for Thorn Group Ltd.

Provide EV/S
for Thorn Group Ltd.

Provide EV/GP
for Thorn Group Ltd.

Provide EV/EBITDA
for Thorn Group Ltd.

Provide EV/EBIT
for Thorn Group Ltd.

Provide EV/OCF
for Thorn Group Ltd.

Provide EV/FCFF
for Thorn Group Ltd.

Provide EV/IC
for Thorn Group Ltd.

Show me price targets
for Thorn Group Ltd made by professional analysts.

What are the Revenue projections
for Thorn Group Ltd?

How accurate were the past Revenue estimates
for Thorn Group Ltd?

What are the Net Income projections
for Thorn Group Ltd?

How accurate were the past Net Income estimates
for Thorn Group Ltd?

What are the EPS projections
for Thorn Group Ltd?

How accurate were the past EPS estimates
for Thorn Group Ltd?

What are the EBIT projections
for Thorn Group Ltd?

How accurate were the past EBIT estimates
for Thorn Group Ltd?

Compare the revenue forecasts
for Thorn Group Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Thorn Group Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Thorn Group Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Thorn Group Ltd compared to its peers.

Compare the P/E ratios
of Thorn Group Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Thorn Group Ltd with its peers.

Analyze the financial leverage
of Thorn Group Ltd compared to its main competitors.

Show all profitability ratios
for Thorn Group Ltd.

Provide ROE
for Thorn Group Ltd.

Provide ROA
for Thorn Group Ltd.

Provide ROIC
for Thorn Group Ltd.

Provide ROCE
for Thorn Group Ltd.

Provide Gross Margin
for Thorn Group Ltd.

Provide Operating Margin
for Thorn Group Ltd.

Provide Net Margin
for Thorn Group Ltd.

Provide FCF Margin
for Thorn Group Ltd.

Show all solvency ratios
for Thorn Group Ltd.

Provide D/E Ratio
for Thorn Group Ltd.

Provide D/A Ratio
for Thorn Group Ltd.

Provide Interest Coverage Ratio
for Thorn Group Ltd.

Provide Altman Z-Score Ratio
for Thorn Group Ltd.

Provide Quick Ratio
for Thorn Group Ltd.

Provide Current Ratio
for Thorn Group Ltd.

Provide Cash Ratio
for Thorn Group Ltd.

What is the historical Revenue growth
over the last 5 years for Thorn Group Ltd?

What is the historical Net Income growth
over the last 5 years for Thorn Group Ltd?

What is the current Free Cash Flow
of Thorn Group Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Thorn Group Ltd.

Financials

Balance Sheet Decomposition
Thorn Group Ltd

Current Assets 44m
Cash & Short-Term Investments 37m
Receivables 3.8m
Other Current Assets 3.2m
Non-Current Assets 7m
Long-Term Investments 6.9m
Other Non-Current Assets 100k
Current Liabilities 8.6m
Accounts Payable 3.7m
Accrued Liabilities 3m
Other Current Liabilities 1.9m
Efficiency

Earnings Waterfall
Thorn Group Ltd

Revenue
10.2m AUD
Operating Expenses
-6.4m AUD
Operating Income
3.8m AUD
Other Expenses
6.3m AUD
Net Income
10.1m AUD

Free Cash Flow Analysis
Thorn Group Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
Fundamental Scores

TGA Profitability Score
Profitability Due Diligence

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

42/100
Profitability
Score

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

TGA Solvency Score
Solvency Due Diligence

Thorn Group Ltd's solvency score is 51/100. The higher the solvency score, the more solvent the company is.

Short-Term Solvency
Long-Term Solvency
Low D/E
Low Altman Z-Score
51/100
Solvency
Score

Thorn Group Ltd's solvency score is 51/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

TGA Price Targets Summary
Thorn Group Ltd

Wall Street analysts forecast TGA stock price to drop over the next 12 months.

According to Wall Street analysts, the average 1-year price target for TGA is 0.81 AUD .

Lowest
Price Target
Not Available
Average
Price Target
0.81 AUD
30% Downside
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

TGA Price
Thorn Group Ltd

1M 1M
-
6M 6M
+2%
1Y 1Y
+39%
3Y 3Y
+74%
5Y 5Y
+34%
10Y 10Y
-68%
Annual Price Range
1.165
52w Low
0.8054
52w High
1.3592
Price Metrics
Average Annual Return 10.09%
Standard Deviation of Annual Returns 52.9%
Max Drawdown -93%
Shares Statistics
Market Capitalization 27m AUD
Shares Outstanding 23 150 413
Percentage of Shares Shorted
N/A

TGA Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Thorn Group Ltd Logo
Thorn Group Ltd

Country

Australia

Industry

Retail

Market Cap

27m AUD

Dividend Yield

0%

Description

Thorn Group Ltd. is a financial services company, which provides leasing of household products to consumers and commercial asset finance to small and medium size enterprises. The company is headquartered in Sydney, New South Wales. The company went IPO on 2006-12-13. The firm provides the leasing of household products to consumers and commercial finance to small and medium-sized enterprises. The firm operates through two segments: the Consumer Leasing and the Business Finance. The Consumer Leasing segment provides Rentlo Reinvented brands by providing customers access to household essentials and technology. The Business Finance segment provides financial products and services to meet the needs of small to medium businesses across Australia. The Business Finance segment also provides debtor finance under the thornmoney brand and manages equipment finance clients under the Thorn Business Finance brand. The Company’s subsidiaries include Thorn Australia Pty Ltd, Thorn ABS Warehouse Trust No. 1, Thorn Equipment Finance Pty Ltd, Northmoney Pty Ltd, A.C.N. 647 764 510 Pty Ltd, A.C.N. 647 765 571 Pty Ltd and Thorn Business Finance Pty Limited.

Contact

NEW SOUTH WALES
Sydney
L 1 62 Hume Hwy
+61291015000.0
https://www.thorn.com.au/

IPO

2006-12-13

Employees

-

Officers

Chief Exec. Officer
Mr. Peter Lirantzis
Company Sec., Gen. Counsel and GM of Risk & Compliance
Ms. Alexandra Elizabeth Rose FCIS, M.B.A.
Head of Digital RR
Mr. Mark Perrett
Head of Group Credit Risk
Mr. John Murray

See Also

Discover More
What is the Intrinsic Value of one TGA stock?

The intrinsic value of one TGA stock under the Base Case scenario is 0.545 AUD.

Is TGA stock undervalued or overvalued?

Compared to the current market price of 1.165 AUD, Thorn Group Ltd is Overvalued by 53%.