
Civmec Ltd
SGX:P9D

Intrinsic Value
The intrinsic value of one
P9D
stock under the Base Case scenario is
0.82
SGD.
Compared to the current market price of 0.88 SGD,
Civmec Ltd
is
Overvalued by 7%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Civmec Ltd
Fundamental Analysis

Civmec’s core business ties heavily to major capital projects in resource-rich regions, making its earnings and cash flows vulnerable to cyclical downturns in mining, oil, and gas markets. A sustained slump in commodity prices could drag on new project starts and dent revenue.
Civmec’s integrated approach—from fabrication and assembly to maintenance—positions it well to capture more of the value chain on major resource and infrastructure projects, providing a strong competitive edge and growth potential.

Revenue & Expenses Breakdown
Civmec Ltd
Balance Sheet Decomposition
Civmec Ltd
Current Assets | 335.9m |
Cash & Short-Term Investments | 37m |
Receivables | 296.2m |
Other Current Assets | 2.7m |
Non-Current Assets | 551.5m |
Long-Term Investments | 18.6m |
PP&E | 531.6m |
Intangibles | 10k |
Other Non-Current Assets | 1.4m |
Free Cash Flow Analysis
Civmec Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Civmec Ltd
Revenue
|
1B
AUD
|
Cost of Revenue
|
-925.8m
AUD
|
Gross Profit
|
118.2m
AUD
|
Operating Expenses
|
-28.3m
AUD
|
Operating Income
|
89.9m
AUD
|
Other Expenses
|
-30.9m
AUD
|
Net Income
|
59m
AUD
|
P9D Profitability Score
Profitability Due Diligence
Civmec Ltd's profitability score is 52/100. The higher the profitability score, the more profitable the company is.

Score
Civmec Ltd's profitability score is 52/100. The higher the profitability score, the more profitable the company is.
P9D Solvency Score
Solvency Due Diligence
Civmec Ltd's solvency score is 60/100. The higher the solvency score, the more solvent the company is.

Score
Civmec Ltd's solvency score is 60/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
P9D Price Targets Summary
Civmec Ltd
According to Wall Street analysts, the average 1-year price target for
P9D
is 0.92 SGD
with a low forecast of 0.81 SGD and a high forecast of 1.05 SGD.
Dividends
Current shareholder yield for P9D 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
P9D
stock under the Base Case scenario is
0.82
SGD.
Compared to the current market price of 0.88 SGD,
Civmec Ltd
is
Overvalued by 7%.