
Accent Group Ltd
ASX:AX1

Intrinsic Value
The intrinsic value of one
AX1
stock under the Base Case scenario is
3.25
AUD.
Compared to the current market price of 1.78 AUD,
Accent Group Ltd
is
Undervalued by 45%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Accent Group Ltd
Fundamental Analysis

Increased exposure to discretionary consumer spending poses a significant vulnerability, as any downturn in economic conditions or shifts in fashion preferences could sharply erode sales for Accent Group’s core footwear and apparel lines.
Exclusive distribution rights to high-demand sneaker and lifestyle brands give Accent Group a competitive moat in Australasia, insulating it from encroachment by new entrants and fostering consistent foot traffic.

Revenue & Expenses Breakdown
Accent Group Ltd
Balance Sheet Decomposition
Accent Group Ltd
Current Assets | 399m |
Cash & Short-Term Investments | 43.6m |
Receivables | 53.8m |
Other Current Assets | 301.6m |
Non-Current Assets | 836.9m |
PP&E | 404.5m |
Intangibles | 399.2m |
Other Non-Current Assets | 33.2m |
Free Cash Flow Analysis
Accent Group Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Accent Group Ltd
Revenue
|
1.5B
AUD
|
Cost of Revenue
|
-657.2m
AUD
|
Gross Profit
|
832.7m
AUD
|
Operating Expenses
|
-712.3m
AUD
|
Operating Income
|
120.5m
AUD
|
Other Expenses
|
-56m
AUD
|
Net Income
|
64.5m
AUD
|
AX1 Profitability Score
Profitability Due Diligence
Accent Group Ltd's profitability score is 57/100. The higher the profitability score, the more profitable the company is.

Score
Accent Group Ltd's profitability score is 57/100. The higher the profitability score, the more profitable the company is.
AX1 Solvency Score
Solvency Due Diligence
Accent Group Ltd's solvency score is 35/100. The higher the solvency score, the more solvent the company is.

Score
Accent Group Ltd's solvency score is 35/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
AX1 Price Targets Summary
Accent Group Ltd
According to Wall Street analysts, the average 1-year price target for
AX1
is 2.44 AUD
with a low forecast of 2.08 AUD and a high forecast of 2.84 AUD.
Dividends
Current shareholder yield for AX1 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
AX1
stock under the Base Case scenario is
3.25
AUD.
Compared to the current market price of 1.78 AUD,
Accent Group Ltd
is
Undervalued by 45%.