AirAsia X Bhd
KLSE:AAX
Intrinsic Value
The intrinsic value of one AAX stock under the Base Case scenario is 10.72 MYR. Compared to the current market price of 1.68 MYR, AirAsia X Bhd is Undervalued by 84%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
AirAsia X Bhd
Fundamental Analysis


Revenue & Expenses Breakdown
AirAsia X Bhd
Balance Sheet Decomposition
AirAsia X Bhd
Current Assets | 782.1m |
Cash & Short-Term Investments | 69.1m |
Receivables | 535.5m |
Other Current Assets | 177.5m |
Non-Current Assets | 2.6B |
PP&E | 1.3B |
Other Non-Current Assets | 1.3B |
Free Cash Flow Analysis
AirAsia X Bhd
MYR | |
Free Cash Flow | MYR |
Earnings Waterfall
AirAsia X Bhd
Revenue
|
3.3B
MYR
|
Cost of Revenue
|
-2.5B
MYR
|
Gross Profit
|
819.9m
MYR
|
Operating Expenses
|
-599.6m
MYR
|
Operating Income
|
220.3m
MYR
|
Other Expenses
|
-43.1m
MYR
|
Net Income
|
177.2m
MYR
|
AAX Profitability Score
Profitability Due Diligence
AirAsia X Bhd's profitability score is 64/100. The higher the profitability score, the more profitable the company is.
Score
AirAsia X Bhd's profitability score is 64/100. The higher the profitability score, the more profitable the company is.
AAX Solvency Score
Solvency Due Diligence
AirAsia X Bhd's solvency score is 43/100. The higher the solvency score, the more solvent the company is.
Score
AirAsia X Bhd's solvency score is 43/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
AAX Price Targets Summary
AirAsia X Bhd
According to Wall Street analysts, the average 1-year price target for AAX is 2.74 MYR with a low forecast of 2.72 MYR and a high forecast of 2.82 MYR.
Dividends
Current shareholder yield for AAX 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 AAX stock under the Base Case scenario is 10.72 MYR.
Compared to the current market price of 1.68 MYR, AirAsia X Bhd is Undervalued by 84%.