
Fonterra Co-Operative Group Ltd
NZX:FCG

Intrinsic Value
The intrinsic value of one
FCG
stock under the Base Case scenario is
8.49
NZD.
Compared to the current market price of 4.55 NZD,
Fonterra Co-Operative Group Ltd
is
Undervalued by 46%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Fonterra Co-Operative Group Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Fonterra Co-Operative Group Ltd
Balance Sheet Decomposition
Fonterra Co-Operative Group Ltd
Current Assets | 11.1B |
Cash & Short-Term Investments | 218m |
Receivables | 2.5B |
Other Current Assets | 8.3B |
Non-Current Assets | 9.3B |
PP&E | 6.4B |
Intangibles | 1.8B |
Other Non-Current Assets | 1.1B |
Free Cash Flow Analysis
Fonterra Co-Operative Group Ltd
NZD | |
Free Cash Flow | NZD |
Earnings Waterfall
Fonterra Co-Operative Group Ltd
Revenue
|
24.3B
NZD
|
Cost of Revenue
|
-20.3B
NZD
|
Gross Profit
|
4B
NZD
|
Operating Expenses
|
-2.4B
NZD
|
Operating Income
|
1.6B
NZD
|
Other Expenses
|
-457m
NZD
|
Net Income
|
1.2B
NZD
|
FCG Profitability Score
Profitability Due Diligence
Fonterra Co-Operative Group Ltd's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

Score
Fonterra Co-Operative Group Ltd's profitability score is 51/100. The higher the profitability score, the more profitable the company is.
FCG Solvency Score
Solvency Due Diligence
Fonterra Co-Operative Group Ltd's solvency score is 46/100. The higher the solvency score, the more solvent the company is.

Score
Fonterra Co-Operative Group Ltd's solvency score is 46/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
FCG Price Targets Summary
Fonterra Co-Operative Group Ltd
Dividends
Current shareholder yield for FCG 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
FCG
stock under the Base Case scenario is
8.49
NZD.
Compared to the current market price of 4.55 NZD,
Fonterra Co-Operative Group Ltd
is
Undervalued by 46%.