
Amaero International Ltd
ASX:3DA

Intrinsic Value
The intrinsic value of one
3DA
stock under the Base Case scenario is
0.9
AUD.
Compared to the current market price of 0.23 AUD,
Amaero International Ltd
is
Undervalued by 75%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Amaero International Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Amaero International Ltd
Balance Sheet Decomposition
Amaero International Ltd
Current Assets | 25.5m |
Cash & Short-Term Investments | 19.5m |
Receivables | 888.7k |
Other Current Assets | 5.1m |
Non-Current Assets | 48.5m |
PP&E | 47.6m |
Other Non-Current Assets | 818.6k |
Free Cash Flow Analysis
Amaero International Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Amaero International Ltd
Revenue
|
2m
AUD
|
Cost of Revenue
|
-1.1m
AUD
|
Gross Profit
|
896k
AUD
|
Operating Expenses
|
-22.4m
AUD
|
Operating Income
|
-21.5m
AUD
|
Other Expenses
|
-171.6k
AUD
|
Net Income
|
-21.7m
AUD
|
3DA Profitability Score
Profitability Due Diligence
Amaero International Ltd's profitability score is 30/100. The higher the profitability score, the more profitable the company is.

Score
Amaero International Ltd's profitability score is 30/100. The higher the profitability score, the more profitable the company is.
3DA Solvency Score
Solvency Due Diligence
Amaero International Ltd's solvency score is 76/100. The higher the solvency score, the more solvent the company is.

Score
Amaero International Ltd's solvency score is 76/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
3DA Price Targets Summary
Amaero International Ltd
According to Wall Street analysts, the average 1-year price target for
3DA
is 0.61 AUD
with a low forecast of 0.61 AUD and a high forecast of 0.63 AUD.
Dividends
Current shareholder yield for 3DA 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
3DA
stock under the Base Case scenario is
0.9
AUD.
Compared to the current market price of 0.23 AUD,
Amaero International Ltd
is
Undervalued by 75%.