
Auckland International Airport Ltd
NZX:AIA

Intrinsic Value
The intrinsic value of one
AIA
stock under the Base Case scenario is
5.485
NZD.
Compared to the current market price of 7.735 NZD,
Auckland International Airport Ltd
is
Overvalued by 29%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Auckland International Airport Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Auckland International Airport Ltd
Balance Sheet Decomposition
Auckland International Airport Ltd
Current Assets | 904.6m |
Cash & Short-Term Investments | 789.4m |
Receivables | 114.9m |
Other Current Assets | 300k |
Non-Current Assets | 12.7B |
Long-Term Investments | 3.5B |
PP&E | 9.2B |
Other Non-Current Assets | 63.8m |
Free Cash Flow Analysis
Auckland International Airport Ltd
NZD | |
Free Cash Flow | NZD |
Earnings Waterfall
Auckland International Airport Ltd
Revenue
|
954.9m
NZD
|
Cost of Revenue
|
-182.8m
NZD
|
Gross Profit
|
772.1m
NZD
|
Operating Expenses
|
-295.7m
NZD
|
Operating Income
|
476.4m
NZD
|
Other Expenses
|
-402.3m
NZD
|
Net Income
|
74.1m
NZD
|
AIA Profitability Score
Profitability Due Diligence
Auckland International Airport Ltd's profitability score is 53/100. The higher the profitability score, the more profitable the company is.

Score
Auckland International Airport Ltd's profitability score is 53/100. The higher the profitability score, the more profitable the company is.
AIA Solvency Score
Solvency Due Diligence
Auckland International Airport Ltd's solvency score is 50/100. The higher the solvency score, the more solvent the company is.

Score
Auckland International Airport Ltd's solvency score is 50/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
AIA Price Targets Summary
Auckland International Airport Ltd
According to Wall Street analysts, the average 1-year price target for
AIA
is 8.469 NZD
with a low forecast of 8.03 NZD and a high forecast of 9.188 NZD.
Dividends
Current shareholder yield for AIA 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
AIA
stock under the Base Case scenario is
5.485
NZD.
Compared to the current market price of 7.735 NZD,
Auckland International Airport Ltd
is
Overvalued by 29%.