Elixinol Wellness Ltd
ASX:EXL

Watchlist Manager
Elixinol Wellness Ltd Logo
Elixinol Wellness Ltd
ASX:EXL
Watchlist
Price: 0.038 AUD -5% Market Closed
Market Cap: 7.4m AUD
Have any thoughts about
Elixinol Wellness Ltd?
Write Note

Intrinsic Value

EXL doesn't have a meaningful market cap.
EXL's intrinsic value estimate is unreliable because it is based only on its multiples and doesn't use a DCF valuation.

The intrinsic value of one EXL stock under the Base Case scenario is 0.116 AUD. Compared to the current market price of 0.038 AUD, Elixinol Wellness Ltd is Undervalued by 67%.

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

EXL Intrinsic Value
0.116 AUD
Undervaluation 67%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Elixinol Wellness Ltd

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

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

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

Start Valuation
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.

Valuation History Unavailable

Historical valuation for EXL cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
How do you feel about EXL?
Bearish
Neutral
Bullish

Fundamental Analysis

0.038 AUD
-5%
-5%
Benchmark
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:

Elixinol Wellness Ltd
AU
Consumer products
Market Cap
7.4m AUD
IPO
Jan 8, 2018
Employees
-
Australia
Market Cap
7.4m AUD
Industry
Consumer products
IPO
Jan 8, 2018
Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
AI Assistant
AI Assistant
Ask me anything about Elixinol Wellness Ltd

Provide an overview of the primary business activities
of Elixinol Wellness Ltd.

What unique competitive advantages
does Elixinol Wellness Ltd hold over its rivals?

What risks and challenges
does Elixinol Wellness Ltd face in the near future?

Has there been any significant insider trading activity
in Elixinol Wellness Ltd recently?

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

Show all valuation multiples
for Elixinol Wellness Ltd.

Provide P/S
for Elixinol Wellness Ltd.

Provide P/E
for Elixinol Wellness Ltd.

Provide P/OCF
for Elixinol Wellness Ltd.

Provide P/FCFE
for Elixinol Wellness Ltd.

Provide P/B
for Elixinol Wellness Ltd.

Provide EV/S
for Elixinol Wellness Ltd.

Provide EV/GP
for Elixinol Wellness Ltd.

Provide EV/EBITDA
for Elixinol Wellness Ltd.

Provide EV/EBIT
for Elixinol Wellness Ltd.

Provide EV/OCF
for Elixinol Wellness Ltd.

Provide EV/FCFF
for Elixinol Wellness Ltd.

Provide EV/IC
for Elixinol Wellness Ltd.

Show me price targets
for Elixinol Wellness Ltd made by professional analysts.

What are the Revenue projections
for Elixinol Wellness Ltd?

How accurate were the past Revenue estimates
for Elixinol Wellness Ltd?

What are the Net Income projections
for Elixinol Wellness Ltd?

How accurate were the past Net Income estimates
for Elixinol Wellness Ltd?

What are the EPS projections
for Elixinol Wellness Ltd?

How accurate were the past EPS estimates
for Elixinol Wellness Ltd?

What are the EBIT projections
for Elixinol Wellness Ltd?

How accurate were the past EBIT estimates
for Elixinol Wellness Ltd?

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

Compare the intrinsic valuations
of Elixinol Wellness Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Elixinol Wellness Ltd against its competitors.

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

Compare the P/E ratios
of Elixinol Wellness Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Elixinol Wellness Ltd with its peers.

Analyze the financial leverage
of Elixinol Wellness Ltd compared to its main competitors.

Show all profitability ratios
for Elixinol Wellness Ltd.

Provide ROE
for Elixinol Wellness Ltd.

Provide ROA
for Elixinol Wellness Ltd.

Provide ROIC
for Elixinol Wellness Ltd.

Provide ROCE
for Elixinol Wellness Ltd.

Provide Gross Margin
for Elixinol Wellness Ltd.

Provide Operating Margin
for Elixinol Wellness Ltd.

Provide Net Margin
for Elixinol Wellness Ltd.

Provide FCF Margin
for Elixinol Wellness Ltd.

Show all solvency ratios
for Elixinol Wellness Ltd.

Provide D/E Ratio
for Elixinol Wellness Ltd.

Provide D/A Ratio
for Elixinol Wellness Ltd.

Provide Interest Coverage Ratio
for Elixinol Wellness Ltd.

Provide Altman Z-Score Ratio
for Elixinol Wellness Ltd.

Provide Quick Ratio
for Elixinol Wellness Ltd.

Provide Current Ratio
for Elixinol Wellness Ltd.

Provide Cash Ratio
for Elixinol Wellness Ltd.

What is the historical Revenue growth
over the last 5 years for Elixinol Wellness Ltd?

What is the historical Net Income growth
over the last 5 years for Elixinol Wellness Ltd?

What is the current Free Cash Flow
of Elixinol Wellness Ltd?

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

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Elixinol Wellness Ltd

Current Assets 8.2m
Cash & Short-Term Investments 1.6m
Receivables 2m
Other Current Assets 4.6m
Non-Current Assets 4m
PP&E 1.5m
Intangibles 2.5m
Other Non-Current Assets 44k
Current Liabilities 4.5m
Accounts Payable 2.1m
Accrued Liabilities 973k
Short-Term Debt 737k
Other Current Liabilities 750k
Non-Current Liabilities 262k
Long-Term Debt 161k
Other Non-Current Liabilities 101k
Efficiency

Earnings Waterfall
Elixinol Wellness Ltd

Revenue
11.7m AUD
Cost of Revenue
-7.3m AUD
Gross Profit
4.4m AUD
Operating Expenses
-9.8m AUD
Operating Income
-5.5m AUD
Other Expenses
-1.4m AUD
Net Income
-6.9m AUD

Free Cash Flow Analysis
Elixinol Wellness Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

EXL Profitability Score
Profitability Due Diligence

Elixinol Wellness Ltd's profitability score is 28/100. The higher the profitability score, the more profitable the company is.

28/100
Profitability
Score

Elixinol Wellness Ltd's profitability score is 28/100. The higher the profitability score, the more profitable the company is.

EXL Solvency Score
Solvency Due Diligence

Elixinol Wellness Ltd's solvency score is 66/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Low D/E
Long-Term Solvency
Negative Net Debt
66/100
Solvency
Score

Elixinol Wellness Ltd's solvency score is 66/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

EXL Price Targets Summary
Elixinol Wellness Ltd

There are no price targets for EXL.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for EXL?

Click here to dive deeper.

Dividends

Elixinol Wellness Ltd
does not pay dividends
Shareholder Yield

Current shareholder yield for EXL 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

Ownership

EXL Insider Trading
Buy and sell transactions by insiders

Cumulative Transactions Amount
Period Sold Bought Net
3 Months
6 Months
9 Months
12 Months
Why is insider trading important?

See Also

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

The intrinsic value of one EXL stock under the Base Case scenario is 0.116 AUD.

Is EXL stock undervalued or overvalued?

Compared to the current market price of 0.038 AUD, Elixinol Wellness Ltd is Undervalued by 67%.

Back to Top