Heritage Global Inc
NASDAQ:HGBL
Intrinsic Value
The intrinsic value of one HGBL stock under the Base Case scenario is 2.75 USD. Compared to the current market price of 2.27 USD, Heritage Global Inc is Undervalued by 17%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Heritage Global Inc
Fundamental Analysis

Revenue & Expenses Breakdown
Heritage Global Inc
Balance Sheet Decomposition
Heritage Global Inc
Current Assets | 29.5m |
Cash & Short-Term Investments | 18.8m |
Receivables | 5.1m |
Other Current Assets | 5.6m |
Non-Current Assets | 57.2m |
Long-Term Investments | 21.7m |
PP&E | 11.1m |
Intangibles | 10.7m |
Other Non-Current Assets | 13.7m |
Free Cash Flow Analysis
Heritage Global Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Heritage Global Inc
Revenue
|
46.7m
USD
|
Cost of Revenue
|
-15.7m
USD
|
Gross Profit
|
31m
USD
|
Operating Expenses
|
-25m
USD
|
Operating Income
|
6m
USD
|
Other Expenses
|
-1.5m
USD
|
Net Income
|
4.4m
USD
|
HGBL Profitability Score
Profitability Due Diligence
Heritage Global Inc's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
Score
Heritage Global Inc's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
HGBL Solvency Score
Solvency Due Diligence
Heritage Global Inc's solvency score is 74/100. The higher the solvency score, the more solvent the company is.
Score
Heritage Global Inc's solvency score is 74/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
HGBL Price Targets Summary
Heritage Global Inc
According to Wall Street analysts, the average 1-year price target for HGBL is 3.75 USD with a low forecast of 3.03 USD and a high forecast of 4.73 USD.
Dividends
Current shareholder yield for HGBL 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 HGBL stock under the Base Case scenario is 2.75 USD.
Compared to the current market price of 2.27 USD, Heritage Global Inc is Undervalued by 17%.