
Elders Ltd
ASX:ELD

Intrinsic Value
The intrinsic value of one
ELD
stock under the Base Case scenario is
10.39
AUD.
Compared to the current market price of 6.89 AUD,
Elders Ltd
is
Undervalued by 34%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Elders Ltd
Fundamental Analysis

Extended drought or erratic weather patterns in key Australian regions could significantly reduce the demand for Elders’ rural services, impacting earnings and margins more severely than management anticipates.
Elders’ broad service portfolio—spanning livestock, farm supplies, insurance, and real estate—provides multiple revenue streams that could help buffer short-term commodity price fluctuations.

Revenue & Expenses Breakdown
Elders Ltd
Balance Sheet Decomposition
Elders Ltd
Current Assets | 1.4B |
Cash & Short-Term Investments | 40.2m |
Receivables | 895.3m |
Other Current Assets | 447m |
Non-Current Assets | 944m |
Long-Term Investments | 66.1m |
PP&E | 339.7m |
Intangibles | 538.1m |
Free Cash Flow Analysis
Elders Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Elders Ltd
Revenue
|
3.1B
AUD
|
Cost of Revenue
|
-2.5B
AUD
|
Gross Profit
|
623.2m
AUD
|
Operating Expenses
|
-514.3m
AUD
|
Operating Income
|
108.9m
AUD
|
Other Expenses
|
-63.9m
AUD
|
Net Income
|
45.1m
AUD
|
ELD Profitability Score
Profitability Due Diligence
Elders Ltd's profitability score is 48/100. The higher the profitability score, the more profitable the company is.

Score
Elders Ltd's profitability score is 48/100. The higher the profitability score, the more profitable the company is.
ELD Solvency Score
Solvency Due Diligence
Elders Ltd's solvency score is 33/100. The higher the solvency score, the more solvent the company is.

Score
Elders Ltd's solvency score is 33/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
ELD Price Targets Summary
Elders Ltd
According to Wall Street analysts, the average 1-year price target for
ELD
is 9 AUD
with a low forecast of 7.88 AUD and a high forecast of 10.08 AUD.
Dividends
Current shareholder yield for ELD 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
ELD
stock under the Base Case scenario is
10.39
AUD.
Compared to the current market price of 6.89 AUD,
Elders Ltd
is
Undervalued by 34%.