
Aurizon Holdings Ltd
ASX:AZJ

Intrinsic Value
The intrinsic value of one
AZJ
stock under the Base Case scenario is
hidden
AUD.
Compared to the current market price of 3.09 AUD,
Aurizon Holdings Ltd
is
hidden
.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Aurizon Holdings Ltd
Fundamental Analysis

Aurizon’s substantial exposure to coal haulage leaves it vulnerable to declining thermal coal demand, carbon pricing initiatives, and a global push toward cleaner energy sources, threatening its long-term revenue base.
Aurizon’s near-monopoly position on major Queensland rail freight routes provides reliable pricing power and ongoing demand for its services, cementing strong barriers to entry in the market.

Revenue & Expenses Breakdown
Aurizon Holdings Ltd
Balance Sheet Decomposition
Aurizon Holdings Ltd
Current Assets | 910m |
Cash & Short-Term Investments | 46m |
Receivables | 545m |
Other Current Assets | 319m |
Non-Current Assets | 10.7B |
Long-Term Investments | 60m |
PP&E | 10.2B |
Intangibles | 199m |
Other Non-Current Assets | 231m |
Free Cash Flow Analysis
Aurizon Holdings Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Aurizon Holdings Ltd
Revenue
|
3.9B
AUD
|
Cost of Revenue
|
-1.1B
AUD
|
Gross Profit
|
2.8B
AUD
|
Operating Expenses
|
-1.9B
AUD
|
Operating Income
|
904m
AUD
|
Other Expenses
|
-502m
AUD
|
Net Income
|
402m
AUD
|
AZJ Profitability Score
Profitability Due Diligence
Aurizon Holdings Ltd's profitability score is hidden . The higher the profitability score, the more profitable the company is.

Score
Aurizon Holdings Ltd's profitability score is hidden . The higher the profitability score, the more profitable the company is.
AZJ Solvency Score
Solvency Due Diligence
Aurizon Holdings Ltd's solvency score is hidden . The higher the solvency score, the more solvent the company is.

Score
Aurizon Holdings Ltd's solvency score is hidden . The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
AZJ Price Targets Summary
Aurizon Holdings Ltd
According to Wall Street analysts, the average 1-year price target for
AZJ
is 3.54 AUD
with a low forecast of 3.13 AUD and a high forecast of 4.4 AUD.
Dividends
Current shareholder yield for AZJ is
hidden
.
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
AZJ
stock under the Base Case scenario is
hidden
AUD.
Compared to the current market price of 3.09 AUD,
Aurizon Holdings Ltd
is
hidden
.