
Woodbois Ltd
LSE:WBI

Intrinsic Value
The intrinsic value of one
WBI
stock under the Base Case scenario is
1.6389
GBX.
Compared to the current market price of 0.0425 GBX,
Woodbois Ltd
is
Undervalued by 97%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Fundamental Analysis


Revenue & Expenses Breakdown
Woodbois Ltd
Balance Sheet Decomposition
Woodbois Ltd
Current Assets | 10.2m |
Cash & Short-Term Investments | 954k |
Receivables | 5.2m |
Other Current Assets | 4.1m |
Non-Current Assets | 207.7m |
PP&E | 207.7m |
Free Cash Flow Analysis
Woodbois Ltd
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Woodbois Ltd
Revenue
|
6.7m
USD
|
Cost of Revenue
|
-4m
USD
|
Gross Profit
|
2.7m
USD
|
Operating Expenses
|
-8.9m
USD
|
Operating Income
|
-6.2m
USD
|
Other Expenses
|
1.5m
USD
|
Net Income
|
-4.7m
USD
|
WBI Profitability Score
Profitability Due Diligence
Woodbois Ltd's profitability score is 36/100. The higher the profitability score, the more profitable the company is.

Score
Woodbois Ltd's profitability score is 36/100. The higher the profitability score, the more profitable the company is.
WBI Solvency Score
Solvency Due Diligence
Woodbois Ltd's solvency score is 46/100. The higher the solvency score, the more solvent the company is.

Score
Woodbois Ltd's solvency score is 46/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
WBI Price Targets Summary
Woodbois Ltd
Dividends
Current shareholder yield for WBI 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?