Audinate Group Ltd
ASX:AD8

Watchlist Manager
Audinate Group Ltd Logo
Audinate Group Ltd
ASX:AD8
Watchlist
Price: 9.03 AUD -1.2% Market Closed
Market Cap: 752.6m AUD
Have any thoughts about
Audinate Group Ltd?
Write Note

Intrinsic Value

The intrinsic value of one AD8 stock under the Base Case scenario is 3.07 AUD. Compared to the current market price of 9.03 AUD, Audinate Group Ltd is Overvalued by 66%.

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

AD8 Intrinsic Value
3.07 AUD
Overvaluation 66%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Audinate Group Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for AD8 cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about AD8?
Bearish
Neutral
Bullish
Discover Undervalued Stocks
Electrical Equipment Industry

Fundamental Analysis

Risks & Rewards

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Notes
AI Assistant
AI Assistant
Ask me anything about Audinate Group Ltd

Provide an overview of the primary business activities
of Audinate Group Ltd.

What unique competitive advantages
does Audinate Group Ltd hold over its rivals?

What risks and challenges
does Audinate Group Ltd face in the near future?

Summarize the latest earnings call
of Audinate Group Ltd.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Audinate Group Ltd.

Provide P/S
for Audinate Group Ltd.

Provide P/E
for Audinate Group Ltd.

Provide P/OCF
for Audinate Group Ltd.

Provide P/FCFE
for Audinate Group Ltd.

Provide P/B
for Audinate Group Ltd.

Provide EV/S
for Audinate Group Ltd.

Provide EV/GP
for Audinate Group Ltd.

Provide EV/EBITDA
for Audinate Group Ltd.

Provide EV/EBIT
for Audinate Group Ltd.

Provide EV/OCF
for Audinate Group Ltd.

Provide EV/FCFF
for Audinate Group Ltd.

Provide EV/IC
for Audinate Group Ltd.

Show me price targets
for Audinate Group Ltd made by professional analysts.

What are the Revenue projections
for Audinate Group Ltd?

How accurate were the past Revenue estimates
for Audinate Group Ltd?

What are the Net Income projections
for Audinate Group Ltd?

How accurate were the past Net Income estimates
for Audinate Group Ltd?

What are the EPS projections
for Audinate Group Ltd?

How accurate were the past EPS estimates
for Audinate Group Ltd?

What are the EBIT projections
for Audinate Group Ltd?

How accurate were the past EBIT estimates
for Audinate Group Ltd?

Compare the revenue forecasts
for Audinate Group Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Audinate Group Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Audinate Group Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Audinate Group Ltd compared to its peers.

Compare the P/E ratios
of Audinate Group Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Audinate Group Ltd with its peers.

Analyze the financial leverage
of Audinate Group Ltd compared to its main competitors.

Show all profitability ratios
for Audinate Group Ltd.

Provide ROE
for Audinate Group Ltd.

Provide ROA
for Audinate Group Ltd.

Provide ROIC
for Audinate Group Ltd.

Provide ROCE
for Audinate Group Ltd.

Provide Gross Margin
for Audinate Group Ltd.

Provide Operating Margin
for Audinate Group Ltd.

Provide Net Margin
for Audinate Group Ltd.

Provide FCF Margin
for Audinate Group Ltd.

Show all solvency ratios
for Audinate Group Ltd.

Provide D/E Ratio
for Audinate Group Ltd.

Provide D/A Ratio
for Audinate Group Ltd.

Provide Interest Coverage Ratio
for Audinate Group Ltd.

Provide Altman Z-Score Ratio
for Audinate Group Ltd.

Provide Quick Ratio
for Audinate Group Ltd.

Provide Current Ratio
for Audinate Group Ltd.

Provide Cash Ratio
for Audinate Group Ltd.

What is the historical Revenue growth
over the last 5 years for Audinate Group Ltd?

What is the historical Net Income growth
over the last 5 years for Audinate Group Ltd?

What is the current Free Cash Flow
of Audinate Group Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Audinate Group Ltd.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Audinate Group Ltd

Current Assets 135.4m
Cash & Short-Term Investments 117m
Receivables 10.7m
Other Current Assets 7.6m
Non-Current Assets 54.1m
PP&E 5.2m
Intangibles 37.9m
Other Non-Current Assets 11m
Current Liabilities 15.2m
Accounts Payable 3.9m
Accrued Liabilities 8m
Other Current Liabilities 3.4m
Non-Current Liabilities 3.7m
Long-Term Debt 2.4m
Other Non-Current Liabilities 1.3m
Efficiency

Earnings Waterfall
Audinate Group Ltd

Revenue
91.5m AUD
Cost of Revenue
-23.5m AUD
Gross Profit
68m AUD
Operating Expenses
-59.7m AUD
Operating Income
8.3m AUD
Other Expenses
2m AUD
Net Income
10.2m AUD

Free Cash Flow Analysis
Audinate Group Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Earnings Calls

Audinate reported record-breaking revenue of $60 million in FY '24, marking a 28.4% increase from the previous year, fueled by a significant boost in Dante units and gross profit margins reaching 76.8%. The company plans to manage cost growth between 7% to 9% in FY '25 while navigating revenue headwinds due to component overstock and product transitions. Despite an anticipated revenue decline in FY '25, Audinate is optimistic about a return to growth in FY '26, driven by increased adoption of its new cloud-based SaaS product, Dante Director, and its large installed base of more than 6 million devices.

What is Earnings Call?
Fundamental Scores

AD8 Profitability Score
Profitability Due Diligence

Audinate Group Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Exceptional 3-Years Revenue Growth
ROIC is Increasing
ROE is Increasing
50/100
Profitability
Score

Audinate Group Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

AD8 Solvency Score
Solvency Due Diligence

Audinate Group Ltd's solvency score is 75/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Short-Term Solvency
Long-Term Solvency
Negative Net Debt
75/100
Solvency
Score

Audinate Group Ltd's solvency score is 75/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

AD8 Price Targets Summary
Audinate Group Ltd

Wall Street analysts forecast AD8 stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for AD8 is 12.26 AUD with a low forecast of 9.39 AUD and a high forecast of 15.83 AUD.

Lowest
Price Target
9.39 AUD
4% Upside
Average
Price Target
12.26 AUD
36% Upside
Highest
Price Target
15.83 AUD
75% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for AD8?

Click here to dive deeper.

Dividends

Audinate Group Ltd
does not pay dividends
Shareholder Yield

Current shareholder yield for AD8 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

Profile

Audinate Group Ltd Logo
Audinate Group Ltd

Country

Australia

Industry

Electrical Equipment

Market Cap

750.5m AUD

Dividend Yield

0%

Description

Audinate Group Ltd. engages in the development and commercialization of audio visual software and hardware. The firm's principal activity is the development and sale of digital Audio Visual (AV) networking solutions. Its Dante platform distributes digital audio signals over computer networks. Its products include adapters, softwares, Dante-enabled products and solutions for manufacturers, which are Dante AVIO, Dante Domain Manager, Dante Virtual Soundcard, Dante Via, Dante Controller, Dante AV - Audio and Video, Dante Brooklyn II, Dante Application Library, Dante Broadway, Dante Ultimo, Dante Embedded Platform, Dante PCIe Card, Dante HC, Dante Adapter Modules and Dante IP Core.

Contact

NEW SOUTH WALES
Level 7, 64 Kippax Street, Surry Hills
www.audinate.com

IPO

2017-06-30

Employees

-

Officers

Co-Founder, CEO & Director
Mr. Aidan Williams
Co-Founder & CTO
Dr. Geetha Varuni Witana Ph.D.
CFO & Company Secretary
Mr. Chris Rollinson B.Com, CA
Chief Operating Officer
Mr. Mathew Mornington-West
Chief Marketing Officer
Mr. Joshua Rush
Executive Vice President of Global Sales
Mr. Eric Armstrong
Show More
Chief People Officer
Ms. Kerri-Ann Wilson
Senior Vice President of Product Development
Mr. Chris Ware
Chief Strategy Officer
Mr. Nicholas Peace LLB, MBA
Show Less

See Also

Discover More
What is the Intrinsic Value of one AD8 stock?

The intrinsic value of one AD8 stock under the Base Case scenario is 3.07 AUD.

Is AD8 stock undervalued or overvalued?

Compared to the current market price of 9.03 AUD, Audinate Group Ltd is Overvalued by 66%.

Back to Top