
Euroz Hartleys Group Ltd
ASX:EZL

Intrinsic Value
The intrinsic value of one
EZL
stock under the Base Case scenario is
1.46
AUD.
Compared to the current market price of 0.92 AUD,
Euroz Hartleys Group Ltd
is
Undervalued by 37%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Euroz Hartleys Group Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Euroz Hartleys Group Ltd
Balance Sheet Decomposition
Euroz Hartleys Group Ltd
Current Assets | 130.9m |
Cash & Short-Term Investments | 104m |
Receivables | 24.4m |
Other Current Assets | 2.5m |
Non-Current Assets | 61.9m |
Long-Term Investments | 4.2m |
PP&E | 13.7m |
Intangibles | 38.1m |
Other Non-Current Assets | 5.8m |
Free Cash Flow Analysis
Euroz Hartleys Group Ltd
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Euroz Hartleys Group Ltd
Revenue
|
89.2m
AUD
|
Cost of Revenue
|
-6.3m
AUD
|
Gross Profit
|
82.9m
AUD
|
Operating Expenses
|
-69.1m
AUD
|
Operating Income
|
13.8m
AUD
|
Other Expenses
|
-8.3m
AUD
|
Net Income
|
5.5m
AUD
|
EZL Profitability Score
Profitability Due Diligence
Euroz Hartleys Group Ltd's profitability score is 61/100. The higher the profitability score, the more profitable the company is.

Score
Euroz Hartleys Group Ltd's profitability score is 61/100. The higher the profitability score, the more profitable the company is.
EZL Solvency Score
Solvency Due Diligence
Euroz Hartleys Group Ltd's solvency score is 65/100. The higher the solvency score, the more solvent the company is.

Score
Euroz Hartleys Group Ltd's solvency score is 65/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
EZL Price Targets Summary
Euroz Hartleys Group Ltd
Dividends
Current shareholder yield for EZL 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
EZL
stock under the Base Case scenario is
1.46
AUD.
Compared to the current market price of 0.92 AUD,
Euroz Hartleys Group Ltd
is
Undervalued by 37%.