xReality Group Ltd
ASX:XRG
Intrinsic Value
The intrinsic value of one XRG stock under the Base Case scenario is 0.04 AUD. Compared to the current market price of 0.03 AUD, xReality Group Ltd is Undervalued by 28%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
xReality Group Ltd
Fundamental Analysis

Revenue & Expenses Breakdown
xReality Group Ltd
Balance Sheet Decomposition
xReality Group Ltd
Current Assets | 4m |
Cash & Short-Term Investments | 1.7m |
Receivables | 1.7m |
Other Current Assets | 567.2k |
Non-Current Assets | 38.6m |
Long-Term Investments | 753.9k |
PP&E | 31.2m |
Intangibles | 5.9m |
Other Non-Current Assets | 718.5k |
Free Cash Flow Analysis
xReality Group Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
xReality Group Ltd
Revenue
|
11.6m
AUD
|
Cost of Revenue
|
-1.9m
AUD
|
Gross Profit
|
9.7m
AUD
|
Operating Expenses
|
-11.5m
AUD
|
Operating Income
|
-1.8m
AUD
|
Other Expenses
|
-1.8m
AUD
|
Net Income
|
-3.6m
AUD
|
XRG Profitability Score
Profitability Due Diligence
xReality Group Ltd's profitability score is 28/100. The higher the profitability score, the more profitable the company is.
Score
xReality Group Ltd's profitability score is 28/100. The higher the profitability score, the more profitable the company is.
XRG Solvency Score
Solvency Due Diligence
xReality Group Ltd's solvency score is 17/100. The higher the solvency score, the more solvent the company is.
Score
xReality Group Ltd's solvency score is 17/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
XRG Price Targets Summary
xReality Group Ltd
Dividends
Current shareholder yield for XRG 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 XRG stock under the Base Case scenario is 0.04 AUD.
Compared to the current market price of 0.03 AUD, xReality Group Ltd is Undervalued by 28%.