Graphene Manufacturing Group Ltd
XTSX:GMG

Watchlist Manager
Graphene Manufacturing Group Ltd Logo
Graphene Manufacturing Group Ltd
XTSX:GMG
Watchlist
Price: 2.37 CAD 5.33% Market Closed
Market Cap: 279.1m CAD

Intrinsic Value

The intrinsic value of one GMG stock under the Base Case scenario is 5.43 CAD. Compared to the current market price of 2.37 CAD, Graphene Manufacturing Group Ltd is Undervalued by 56%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

GMG Intrinsic Value
5.43 CAD
Undervaluation 56%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Graphene Manufacturing Group Ltd

What is Valuation History?
Ask AI Assistant
What other research platforms think about GMG?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is GMG valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Graphene Manufacturing Group Ltd.

Explain Valuation
Compare GMG to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about GMG?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Graphene Manufacturing Group Ltd

Current Assets 17m
Cash & Short-Term Investments 12.9m
Receivables 2.1m
Other Current Assets 2m
Non-Current Assets 5.6m
PP&E 4.6m
Intangibles 942k
Current Liabilities 10.6m
Accounts Payable 759.9k
Accrued Liabilities 585.9k
Other Current Liabilities 9.3m
Non-Current Liabilities 935.2k
Long-Term Debt 323.1k
Other Non-Current Liabilities 612.1k
Efficiency

Free Cash Flow Analysis
Graphene Manufacturing Group Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Graphene Manufacturing Group Ltd

Revenue
265.9k AUD
Cost of Revenue
-194.3k AUD
Gross Profit
71.6k AUD
Operating Expenses
-13.2m AUD
Operating Income
-13.2m AUD
Other Expenses
3.7m AUD
Net Income
-9.4m AUD
Fundamental Scores

GMG Profitability Score
Profitability Due Diligence

Graphene Manufacturing Group Ltd's profitability score is 13/100. The higher the profitability score, the more profitable the company is.

Sustainable 3Y Average Gross Margin
Healthy Gross Margin
Declining Gross Margin
Declining Net Margin
13/100
Profitability
Score

Graphene Manufacturing Group Ltd's profitability score is 13/100. The higher the profitability score, the more profitable the company is.

GMG Solvency Score
Solvency Due Diligence

Graphene Manufacturing Group Ltd's solvency score is 69/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Negative Net Debt
Low D/E
Long-Term Solvency
69/100
Solvency
Score

Graphene Manufacturing Group Ltd's solvency score is 69/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

GMG Price Targets Summary
Graphene Manufacturing Group Ltd

Wall Street analysts forecast GMG stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for GMG is 5.05 CAD with a low forecast of 1.92 CAD and a high forecast of 8.4 CAD.

Lowest
Price Target
1.92 CAD
19% Downside
Average
Price Target
5.05 CAD
113% Upside
Highest
Price Target
8.4 CAD
254% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Graphene Manufacturing Group Ltd
does not pay dividends
Shareholder Yield

Current shareholder yield for GMG 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?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one GMG stock?

The intrinsic value of one GMG stock under the Base Case scenario is 5.43 CAD.

Is GMG stock undervalued or overvalued?

Compared to the current market price of 2.37 CAD, Graphene Manufacturing Group Ltd is Undervalued by 56%.

Back to Top