Experience Co Ltd
ASX:EXP

Watchlist Manager
Experience Co Ltd Logo
Experience Co Ltd
ASX:EXP
Watchlist
Price: 0.125 AUD Market Closed
Market Cap: 94.7m AUD
Have any thoughts about
Experience Co Ltd?
Write Note

Intrinsic Value

The intrinsic value of one EXP stock under the Base Case scenario is 0.329 AUD. Compared to the current market price of 0.125 AUD, Experience Co Ltd is Undervalued by 62%.

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

EXP Intrinsic Value
0.329 AUD
Undervaluation 62%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Experience Co 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 EXP 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 EXP?
Bearish
Neutral
Bullish
Discover Undervalued Stocks
Hotels, Restaurants & Leisure 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 Experience Co Ltd

Provide an overview of the primary business activities
of Experience Co Ltd.

What unique competitive advantages
does Experience Co Ltd hold over its rivals?

What risks and challenges
does Experience Co Ltd face in the near future?

Has there been any significant insider trading activity
in Experience Co Ltd recently?

Summarize the latest earnings call
of Experience Co Ltd.

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

Show all valuation multiples
for Experience Co Ltd.

Provide P/S
for Experience Co Ltd.

Provide P/E
for Experience Co Ltd.

Provide P/OCF
for Experience Co Ltd.

Provide P/FCFE
for Experience Co Ltd.

Provide P/B
for Experience Co Ltd.

Provide EV/S
for Experience Co Ltd.

Provide EV/GP
for Experience Co Ltd.

Provide EV/EBITDA
for Experience Co Ltd.

Provide EV/EBIT
for Experience Co Ltd.

Provide EV/OCF
for Experience Co Ltd.

Provide EV/FCFF
for Experience Co Ltd.

Provide EV/IC
for Experience Co Ltd.

Show me price targets
for Experience Co Ltd made by professional analysts.

What are the Revenue projections
for Experience Co Ltd?

How accurate were the past Revenue estimates
for Experience Co Ltd?

What are the Net Income projections
for Experience Co Ltd?

How accurate were the past Net Income estimates
for Experience Co Ltd?

What are the EPS projections
for Experience Co Ltd?

How accurate were the past EPS estimates
for Experience Co Ltd?

What are the EBIT projections
for Experience Co Ltd?

How accurate were the past EBIT estimates
for Experience Co Ltd?

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

Compare the intrinsic valuations
of Experience Co Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Experience Co Ltd against its competitors.

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

Compare the P/E ratios
of Experience Co Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Experience Co Ltd with its peers.

Analyze the financial leverage
of Experience Co Ltd compared to its main competitors.

Show all profitability ratios
for Experience Co Ltd.

Provide ROE
for Experience Co Ltd.

Provide ROA
for Experience Co Ltd.

Provide ROIC
for Experience Co Ltd.

Provide ROCE
for Experience Co Ltd.

Provide Gross Margin
for Experience Co Ltd.

Provide Operating Margin
for Experience Co Ltd.

Provide Net Margin
for Experience Co Ltd.

Provide FCF Margin
for Experience Co Ltd.

Show all solvency ratios
for Experience Co Ltd.

Provide D/E Ratio
for Experience Co Ltd.

Provide D/A Ratio
for Experience Co Ltd.

Provide Interest Coverage Ratio
for Experience Co Ltd.

Provide Altman Z-Score Ratio
for Experience Co Ltd.

Provide Quick Ratio
for Experience Co Ltd.

Provide Current Ratio
for Experience Co Ltd.

Provide Cash Ratio
for Experience Co Ltd.

What is the historical Revenue growth
over the last 5 years for Experience Co Ltd?

What is the historical Net Income growth
over the last 5 years for Experience Co Ltd?

What is the current Free Cash Flow
of Experience Co Ltd?

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

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Experience Co Ltd

Current Assets 20.5m
Cash & Short-Term Investments 8.2m
Receivables 4.4m
Other Current Assets 7.9m
Non-Current Assets 171.5m
PP&E 108.6m
Intangibles 46.3m
Other Non-Current Assets 16.7m
Current Liabilities 32.2m
Accounts Payable 11m
Accrued Liabilities 3.5m
Other Current Liabilities 17.6m
Non-Current Liabilities 30.9m
Long-Term Debt 30.7m
Other Non-Current Liabilities 282k
Efficiency

Earnings Waterfall
Experience Co Ltd

Revenue
127m AUD
Cost of Revenue
-79.8m AUD
Gross Profit
47.2m AUD
Operating Expenses
-48.9m AUD
Operating Income
-1.7m AUD
Other Expenses
1.6m AUD
Net Income
-71k AUD

Free Cash Flow Analysis
Experience Co Ltd

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

EXP Profitability Score
Profitability Due Diligence

Experience Co Ltd's profitability score is 43/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Years Revenue Growth
Positive Gross Profit
ROE is Increasing
ROIC is Increasing
43/100
Profitability
Score

Experience Co Ltd's profitability score is 43/100. The higher the profitability score, the more profitable the company is.

EXP Solvency Score
Solvency Due Diligence

Experience Co Ltd's solvency score is 37/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Positive Net Debt
37/100
Solvency
Score

Experience Co Ltd's solvency score is 37/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

EXP Price Targets Summary
Experience Co Ltd

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

According to Wall Street analysts, the average 1-year price target for EXP is 0.255 AUD with a low forecast of 0.182 AUD and a high forecast of 0.347 AUD.

Lowest
Price Target
0.182 AUD
45% Upside
Average
Price Target
0.255 AUD
104% Upside
Highest
Price Target
0.347 AUD
177% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for EXP?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for EXP 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
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Ownership

EXP 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?

Profile

Experience Co Ltd Logo
Experience Co Ltd

Country

Australia

Industry

Hotels, Restaurants & Leisure

Market Cap

94.7m AUD

Dividend Yield

0%

Description

Experience Co. Ltd. is an adventure tourism company. The company is headquartered in Wollongong, New South Wales. The company went IPO on 2015-03-27. The firm is engaged in the provision of skydiving experiences to the public through its various offerings, such as tandem skydiving, night tandem skydiving, learn to skydive courses and skydive skill development camps. The firm's segments include: skydiving, GBR experiences and corporate. The firm operates approximately 12 drop zones in Australia and over three in New Zealand. EXP also provides boat tours to the Great Barrier Reef and personalized tours to the Daintree Rainforest in North Queensland, Australia. In Australia, the skydiving drop zones are across New South Wales, Queensland, Victoria and Western Australia, while the New Zealand skydiving drop zones are located in Queenstown, Wanaka and Glenorchy.

Contact

NEW SOUTH WALES
Wollongong
PO Box 5361
+61242258444.0
experienceco.com

IPO

2015-03-27

Employees

-

Officers

General Manager Human Resources
Ms. Vanessa Anderson

See Also

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

The intrinsic value of one EXP stock under the Base Case scenario is 0.329 AUD.

Is EXP stock undervalued or overvalued?

Compared to the current market price of 0.125 AUD, Experience Co Ltd is Undervalued by 62%.

Back to Top